[VITROX] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.67%
YoY- 88.11%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 144,346 133,036 169,939 169,916 175,862 91,312 106,104 22.84%
PBT 46,174 38,316 50,023 48,688 49,670 16,916 24,807 51.48%
Tax -7,616 -1,064 -914 -1,525 -1,704 -968 -744 373.46%
NP 38,558 37,252 49,109 47,162 47,966 15,948 24,063 37.05%
-
NP to SH 38,558 37,252 49,109 47,162 47,966 15,948 24,063 37.05%
-
Tax Rate 16.49% 2.78% 1.83% 3.13% 3.43% 5.72% 3.00% -
Total Cost 105,788 95,784 120,830 122,753 127,896 75,364 82,041 18.52%
-
Net Worth 186,014 184,630 174,648 164,635 152,859 136,044 131,179 26.29%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 18,627 - 9,300 6,197 9,286 - 5,200 134.66%
Div Payout % 48.31% - 18.94% 13.14% 19.36% - 21.61% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 186,014 184,630 174,648 164,635 152,859 136,044 131,179 26.29%
NOSH 232,838 232,825 232,523 232,404 232,168 231,802 231,152 0.48%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 26.71% 28.00% 28.90% 27.76% 27.27% 17.47% 22.68% -
ROE 20.73% 20.18% 28.12% 28.65% 31.38% 11.72% 18.34% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 61.99 57.14 73.08 73.11 75.75 39.39 45.90 22.24%
EPS 16.56 16.00 21.12 20.29 20.66 6.88 10.41 36.38%
DPS 8.00 0.00 4.00 2.67 4.00 0.00 2.25 133.49%
NAPS 0.7989 0.793 0.7511 0.7084 0.6584 0.5869 0.5675 25.68%
Adjusted Per Share Value based on latest NOSH - 232,428
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.63 7.03 8.98 8.98 9.30 4.83 5.61 22.82%
EPS 2.04 1.97 2.60 2.49 2.54 0.84 1.27 37.27%
DPS 0.98 0.00 0.49 0.33 0.49 0.00 0.27 136.73%
NAPS 0.0983 0.0976 0.0923 0.087 0.0808 0.0719 0.0693 26.32%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.38 3.28 2.27 2.79 2.55 1.50 1.23 -
P/RPS 5.45 5.74 3.11 3.82 3.37 3.81 2.68 60.72%
P/EPS 20.41 20.50 10.75 13.75 12.34 21.80 11.82 44.07%
EY 4.90 4.88 9.30 7.27 8.10 4.59 8.46 -30.58%
DY 2.37 0.00 1.76 0.96 1.57 0.00 1.83 18.86%
P/NAPS 4.23 4.14 3.02 3.94 3.87 2.56 2.17 56.23%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 21/05/15 25/02/15 20/11/14 21/08/14 22/05/14 27/02/14 -
Price 3.06 3.63 3.09 2.67 2.64 1.98 1.38 -
P/RPS 4.94 6.35 4.23 3.65 3.49 5.03 3.01 39.26%
P/EPS 18.48 22.69 14.63 13.16 12.78 28.78 13.26 24.84%
EY 5.41 4.41 6.83 7.60 7.83 3.47 7.54 -19.90%
DY 2.61 0.00 1.29 1.00 1.52 0.00 1.63 36.98%
P/NAPS 3.83 4.58 4.11 3.77 4.01 3.37 2.43 35.54%

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