[VITROX] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 18.5%
YoY- 20.31%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 355,824 394,684 378,802 364,664 309,248 327,488 308,793 9.92%
PBT 99,700 113,100 109,082 103,576 89,096 86,502 86,864 9.63%
Tax -5,236 -7,616 -7,698 -7,542 -8,056 -3,483 -3,769 24.52%
NP 94,464 105,484 101,384 96,034 81,040 83,019 83,094 8.93%
-
NP to SH 94,464 105,484 101,384 96,034 81,040 83,019 83,094 8.93%
-
Tax Rate 5.25% 6.73% 7.06% 7.28% 9.04% 4.03% 4.34% -
Total Cost 261,360 289,200 277,418 268,630 228,208 244,469 225,698 10.28%
-
Net Worth 437,359 413,330 392,796 364,155 350,422 330,109 316,188 24.16%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 75,293 22,340 18,812 28,210 56,421 16,446 25,060 108.35%
Div Payout % 79.71% 21.18% 18.56% 29.38% 69.62% 19.81% 30.16% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 437,359 413,330 392,796 364,155 350,422 330,109 316,188 24.16%
NOSH 470,582 470,552 470,422 470,184 470,175 470,159 470,092 0.06%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 26.55% 26.73% 26.76% 26.33% 26.21% 25.35% 26.91% -
ROE 21.60% 25.52% 25.81% 26.37% 23.13% 25.15% 26.28% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 75.61 83.92 80.54 77.56 65.77 69.69 65.72 9.80%
EPS 20.08 22.43 21.56 20.42 17.24 17.67 17.68 8.86%
DPS 16.00 4.75 4.00 6.00 12.00 3.50 5.33 108.23%
NAPS 0.9294 0.8788 0.8352 0.7745 0.7453 0.7025 0.6729 24.04%
Adjusted Per Share Value based on latest NOSH - 470,184
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 18.81 20.86 20.02 19.28 16.35 17.31 16.32 9.93%
EPS 4.99 5.58 5.36 5.08 4.28 4.39 4.39 8.92%
DPS 3.98 1.18 0.99 1.49 2.98 0.87 1.32 108.84%
NAPS 0.2312 0.2185 0.2076 0.1925 0.1852 0.1745 0.1671 24.19%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 7.18 6.29 8.00 5.58 5.35 6.21 4.44 -
P/RPS 9.50 7.50 9.93 7.19 8.13 8.91 6.76 25.48%
P/EPS 35.77 28.05 37.11 27.32 31.04 35.15 25.11 26.63%
EY 2.80 3.57 2.69 3.66 3.22 2.84 3.98 -20.91%
DY 2.23 0.76 0.50 1.08 2.24 0.56 1.20 51.20%
P/NAPS 7.73 7.16 9.58 7.20 7.18 8.84 6.60 11.12%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 25/04/19 26/02/19 25/10/18 26/07/18 26/04/18 22/02/18 16/11/17 -
Price 7.25 6.73 7.48 6.32 5.09 6.33 5.57 -
P/RPS 9.59 8.02 9.29 8.15 7.74 9.08 8.48 8.55%
P/EPS 36.12 30.01 34.70 30.94 29.53 35.83 31.50 9.56%
EY 2.77 3.33 2.88 3.23 3.39 2.79 3.17 -8.60%
DY 2.21 0.71 0.53 0.95 2.36 0.55 0.96 74.43%
P/NAPS 7.80 7.66 8.96 8.16 6.83 9.01 8.28 -3.90%

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