[VITROX] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 4.1%
YoY- 35.8%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 364,664 309,248 327,488 308,793 294,464 278,436 234,026 34.51%
PBT 103,576 89,096 86,502 86,864 83,476 77,260 60,920 42.58%
Tax -7,542 -8,056 -3,483 -3,769 -3,654 -2,976 3,929 -
NP 96,034 81,040 83,019 83,094 79,822 74,284 64,849 30.01%
-
NP to SH 96,034 81,040 83,019 83,094 79,822 74,284 64,849 30.01%
-
Tax Rate 7.28% 9.04% 4.03% 4.34% 4.38% 3.85% -6.45% -
Total Cost 268,630 228,208 244,469 225,698 214,642 204,152 169,177 36.22%
-
Net Worth 364,155 350,422 330,109 316,188 293,440 281,216 130,772 98.30%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 28,210 56,421 16,446 25,060 18,790 37,561 7,021 153.38%
Div Payout % 29.38% 69.62% 19.81% 30.16% 23.54% 50.56% 10.83% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 364,155 350,422 330,109 316,188 293,440 281,216 130,772 98.30%
NOSH 470,184 470,175 470,159 470,092 234,884 234,758 234,064 59.40%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 26.33% 26.21% 25.35% 26.91% 27.11% 26.68% 27.71% -
ROE 26.37% 23.13% 25.15% 26.28% 27.20% 26.42% 49.59% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 77.56 65.77 69.69 65.72 125.37 118.61 99.98 -15.61%
EPS 20.42 17.24 17.67 17.68 33.98 31.64 13.85 29.63%
DPS 6.00 12.00 3.50 5.33 8.00 16.00 3.00 58.94%
NAPS 0.7745 0.7453 0.7025 0.6729 1.2493 1.1979 0.5587 24.40%
Adjusted Per Share Value based on latest NOSH - 470,092
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 19.28 16.35 17.31 16.32 15.56 14.72 12.37 34.53%
EPS 5.08 4.28 4.39 4.39 4.22 3.93 3.43 30.02%
DPS 1.49 2.98 0.87 1.32 0.99 1.99 0.37 153.76%
NAPS 0.1925 0.1852 0.1745 0.1671 0.1551 0.1486 0.0691 98.35%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 5.58 5.35 6.21 4.44 8.06 4.74 3.71 -
P/RPS 7.19 8.13 8.91 6.76 6.43 4.00 3.71 55.63%
P/EPS 27.32 31.04 35.15 25.11 23.72 14.98 13.39 61.07%
EY 3.66 3.22 2.84 3.98 4.22 6.68 7.47 -37.93%
DY 1.08 2.24 0.56 1.20 0.99 3.38 0.81 21.20%
P/NAPS 7.20 7.18 8.84 6.60 6.45 3.96 6.64 5.56%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 26/07/18 26/04/18 22/02/18 16/11/17 17/08/17 18/05/17 24/02/17 -
Price 6.32 5.09 6.33 5.57 4.80 6.02 4.00 -
P/RPS 8.15 7.74 9.08 8.48 3.83 5.08 4.00 60.92%
P/EPS 30.94 29.53 35.83 31.50 14.12 19.02 14.44 66.43%
EY 3.23 3.39 2.79 3.17 7.08 5.26 6.93 -39.96%
DY 0.95 2.36 0.55 0.96 1.67 2.66 0.75 17.11%
P/NAPS 8.16 6.83 9.01 8.28 3.84 5.03 7.16 9.13%

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