[VITROX] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 9.25%
YoY- 44.48%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 142,230 189,995 185,755 159,794 95,096 110,582 95,893 6.78%
PBT 29,336 52,318 51,518 33,172 17,210 31,288 21,354 5.43%
Tax -5,186 -3,570 -5,523 -1,253 582 -1,842 -656 41.11%
NP 24,150 48,748 45,995 31,919 17,792 29,446 20,698 2.60%
-
NP to SH 24,399 48,598 46,117 31,920 17,792 29,446 20,698 2.77%
-
Tax Rate 17.68% 6.82% 10.72% 3.78% -3.38% 5.89% 3.07% -
Total Cost 118,080 141,247 139,760 127,875 77,304 81,136 75,195 7.80%
-
Net Worth 958,639 874,344 711,328 568,390 482,231 413,330 330,109 19.43%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 11,814 11,807 11,806 8,251 7,062 8,230 7,048 8.98%
Div Payout % 48.42% 24.30% 25.60% 25.85% 39.70% 27.95% 34.05% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 958,639 874,344 711,328 568,390 482,231 413,330 330,109 19.43%
NOSH 945,351 944,656 472,282 472,056 471,004 470,552 470,159 12.34%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 16.98% 25.66% 24.76% 19.98% 18.71% 26.63% 21.58% -
ROE 2.55% 5.56% 6.48% 5.62% 3.69% 7.12% 6.27% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 15.05 20.11 39.33 33.89 20.20 23.51 20.41 -4.94%
EPS 2.58 5.14 9.77 6.77 3.78 6.26 4.40 -8.50%
DPS 1.25 1.25 2.50 1.75 1.50 1.75 1.50 -2.99%
NAPS 1.0143 0.9256 1.5062 1.2054 1.0242 0.8788 0.7025 6.31%
Adjusted Per Share Value based on latest NOSH - 472,282
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.52 10.04 9.82 8.45 5.03 5.85 5.07 6.78%
EPS 1.29 2.57 2.44 1.69 0.94 1.56 1.09 2.84%
DPS 0.62 0.62 0.62 0.44 0.37 0.44 0.37 8.98%
NAPS 0.5067 0.4622 0.376 0.3004 0.2549 0.2185 0.1745 19.43%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 7.29 7.65 19.92 14.70 7.92 6.29 6.21 -
P/RPS 48.44 38.03 50.64 43.38 39.21 26.75 30.43 8.05%
P/EPS 282.39 148.70 203.99 217.16 209.59 100.47 140.99 12.26%
EY 0.35 0.67 0.49 0.46 0.48 1.00 0.71 -11.11%
DY 0.17 0.16 0.13 0.12 0.19 0.28 0.24 -5.58%
P/NAPS 7.19 8.26 13.23 12.20 7.73 7.16 8.84 -3.38%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 23/02/23 25/02/22 24/02/21 27/02/20 26/02/19 22/02/18 -
Price 7.64 7.74 7.88 17.20 8.67 6.73 6.33 -
P/RPS 50.77 38.48 20.03 50.76 42.93 28.62 31.02 8.55%
P/EPS 295.94 150.45 80.70 254.09 229.44 107.50 143.71 12.78%
EY 0.34 0.66 1.24 0.39 0.44 0.93 0.70 -11.33%
DY 0.16 0.16 0.32 0.10 0.17 0.26 0.24 -6.53%
P/NAPS 7.53 8.36 5.23 14.27 8.47 7.66 9.01 -2.94%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment