[VITROX] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 5.57%
YoY- 22.01%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 355,974 355,824 394,684 378,802 364,664 309,248 327,488 5.73%
PBT 99,898 99,700 113,100 109,082 103,576 89,096 86,502 10.10%
Tax -3,892 -5,236 -7,616 -7,698 -7,542 -8,056 -3,483 7.70%
NP 96,006 94,464 105,484 101,384 96,034 81,040 83,019 10.20%
-
NP to SH 96,006 94,464 105,484 101,384 96,034 81,040 83,019 10.20%
-
Tax Rate 3.90% 5.25% 6.73% 7.06% 7.28% 9.04% 4.03% -
Total Cost 259,968 261,360 289,200 277,418 268,630 228,208 244,469 4.19%
-
Net Worth 443,086 437,359 413,330 392,796 364,155 350,422 330,109 21.74%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 37,657 75,293 22,340 18,812 28,210 56,421 16,446 73.98%
Div Payout % 39.22% 79.71% 21.18% 18.56% 29.38% 69.62% 19.81% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 443,086 437,359 413,330 392,796 364,155 350,422 330,109 21.74%
NOSH 470,744 470,582 470,552 470,422 470,184 470,175 470,159 0.08%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 26.97% 26.55% 26.73% 26.76% 26.33% 26.21% 25.35% -
ROE 21.67% 21.60% 25.52% 25.81% 26.37% 23.13% 25.15% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 75.62 75.61 83.92 80.54 77.56 65.77 69.69 5.61%
EPS 20.40 20.08 22.43 21.56 20.42 17.24 17.67 10.08%
DPS 8.00 16.00 4.75 4.00 6.00 12.00 3.50 73.78%
NAPS 0.9413 0.9294 0.8788 0.8352 0.7745 0.7453 0.7025 21.60%
Adjusted Per Share Value based on latest NOSH - 470,422
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.82 18.81 20.86 20.02 19.28 16.35 17.31 5.75%
EPS 5.07 4.99 5.58 5.36 5.08 4.28 4.39 10.10%
DPS 1.99 3.98 1.18 0.99 1.49 2.98 0.87 73.86%
NAPS 0.2342 0.2312 0.2185 0.2076 0.1925 0.1852 0.1745 21.73%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 6.99 7.18 6.29 8.00 5.58 5.35 6.21 -
P/RPS 9.24 9.50 7.50 9.93 7.19 8.13 8.91 2.46%
P/EPS 34.27 35.77 28.05 37.11 27.32 31.04 35.15 -1.68%
EY 2.92 2.80 3.57 2.69 3.66 3.22 2.84 1.87%
DY 1.14 2.23 0.76 0.50 1.08 2.24 0.56 60.83%
P/NAPS 7.43 7.73 7.16 9.58 7.20 7.18 8.84 -10.96%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 25/07/19 25/04/19 26/02/19 25/10/18 26/07/18 26/04/18 22/02/18 -
Price 7.05 7.25 6.73 7.48 6.32 5.09 6.33 -
P/RPS 9.32 9.59 8.02 9.29 8.15 7.74 9.08 1.75%
P/EPS 34.57 36.12 30.01 34.70 30.94 29.53 35.83 -2.36%
EY 2.89 2.77 3.33 2.88 3.23 3.39 2.79 2.38%
DY 1.13 2.21 0.71 0.53 0.95 2.36 0.55 61.82%
P/NAPS 7.49 7.80 7.66 8.96 8.16 6.83 9.01 -11.61%

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