[VITROX] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 8.05%
YoY- 51.9%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 29,854 29,084 27,468 36,169 33,730 31,162 26,780 7.49%
PBT 10,944 10,828 9,740 14,867 13,605 12,372 10,024 6.01%
Tax -222 -256 -112 -440 -253 -364 -220 0.60%
NP 10,721 10,572 9,628 14,427 13,352 12,008 9,804 6.12%
-
NP to SH 10,721 10,572 9,628 14,427 13,352 12,008 9,804 6.12%
-
Tax Rate 2.03% 2.36% 1.15% 2.96% 1.86% 2.94% 2.19% -
Total Cost 19,133 18,512 17,840 21,742 20,378 19,154 16,976 8.27%
-
Net Worth 49,516 46,783 47,084 44,582 40,955 36,970 34,189 27.92%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,131 6,200 - 3,099 3,100 4,654 6,205 -23.69%
Div Payout % 38.54% 58.65% - 21.48% 23.22% 38.76% 63.29% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 49,516 46,783 47,084 44,582 40,955 36,970 34,189 27.92%
NOSH 154,932 155,014 155,290 154,962 155,015 155,142 155,126 -0.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 35.91% 36.35% 35.05% 39.89% 39.58% 38.53% 36.61% -
ROE 21.65% 22.60% 20.45% 32.36% 32.60% 32.48% 28.68% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.27 18.76 17.69 23.34 21.76 20.09 17.26 7.59%
EPS 6.92 6.82 6.20 9.31 8.61 7.74 6.32 6.21%
DPS 2.67 4.00 0.00 2.00 2.00 3.00 4.00 -23.56%
NAPS 0.3196 0.3018 0.3032 0.2877 0.2642 0.2383 0.2204 28.02%
Adjusted Per Share Value based on latest NOSH - 154,877
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.58 1.54 1.45 1.91 1.78 1.65 1.42 7.35%
EPS 0.57 0.56 0.51 0.76 0.71 0.63 0.52 6.29%
DPS 0.22 0.33 0.00 0.16 0.16 0.25 0.33 -23.62%
NAPS 0.0262 0.0247 0.0249 0.0236 0.0216 0.0195 0.0181 27.87%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.39 0.42 0.47 0.59 0.50 0.64 0.67 -
P/RPS 2.02 2.24 2.66 2.53 2.30 3.19 3.88 -35.20%
P/EPS 5.64 6.16 7.58 6.34 5.80 8.27 10.60 -34.26%
EY 17.74 16.24 13.19 15.78 17.23 12.09 9.43 52.21%
DY 6.84 9.52 0.00 3.39 4.00 4.69 5.97 9.46%
P/NAPS 1.22 1.39 1.55 2.05 1.89 2.69 3.04 -45.50%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 29/08/08 21/05/08 20/02/08 16/11/07 29/08/07 28/05/07 -
Price 0.33 0.41 0.51 0.48 0.60 0.66 0.65 -
P/RPS 1.71 2.19 2.88 2.06 2.76 3.29 3.77 -40.88%
P/EPS 4.77 6.01 8.23 5.16 6.97 8.53 10.28 -39.98%
EY 20.97 16.63 12.16 19.40 14.36 11.73 9.72 66.72%
DY 8.08 9.76 0.00 4.17 3.33 4.55 6.15 19.89%
P/NAPS 1.03 1.36 1.68 1.67 2.27 2.77 2.95 -50.32%

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