[VITROX] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 1.76%
YoY- 1539.0%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 89,169 97,586 86,752 87,609 85,608 78,208 51,936 43.33%
PBT 29,209 30,722 26,264 32,547 32,021 29,148 17,984 38.13%
Tax -578 -498 -560 -734 -758 -610 -404 26.94%
NP 28,630 30,224 25,704 31,813 31,262 28,538 17,580 38.37%
-
NP to SH 28,630 30,224 25,704 31,813 31,262 28,538 17,580 38.37%
-
Tax Rate 1.98% 1.62% 2.13% 2.26% 2.37% 2.09% 2.25% -
Total Cost 60,538 67,362 61,048 55,796 54,345 49,670 34,356 45.83%
-
Net Worth 98,354 92,423 82,368 50,868 72,519 63,372 53,640 49.75%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 9,265 9,299 - 4,570 - - - -
Div Payout % 32.36% 30.77% - 14.37% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 98,354 92,423 82,368 50,868 72,519 63,372 53,640 49.75%
NOSH 231,639 154,994 151,914 152,346 152,352 152,446 152,604 32.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 32.11% 30.97% 29.63% 36.31% 36.52% 36.49% 33.85% -
ROE 29.11% 32.70% 31.21% 62.54% 43.11% 45.03% 32.77% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 38.49 62.96 57.11 57.51 56.19 51.30 34.03 8.54%
EPS 12.36 19.50 16.92 13.92 20.52 18.72 11.52 4.79%
DPS 4.00 6.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.4246 0.5963 0.5422 0.3339 0.476 0.4157 0.3515 13.41%
Adjusted Per Share Value based on latest NOSH - 152,313
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.71 5.16 4.59 4.63 4.53 4.13 2.75 43.10%
EPS 1.51 1.60 1.36 1.68 1.65 1.51 0.93 38.10%
DPS 0.49 0.49 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.052 0.0489 0.0435 0.0269 0.0383 0.0335 0.0284 49.61%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.915 1.35 1.43 0.81 0.77 0.51 0.39 -
P/RPS 2.38 2.14 2.50 1.41 1.37 0.99 1.15 62.32%
P/EPS 7.40 6.92 8.45 3.88 3.75 2.72 3.39 68.19%
EY 13.51 14.44 11.83 25.78 26.65 36.71 29.54 -40.61%
DY 4.37 4.44 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 2.15 2.26 2.64 2.43 1.62 1.23 1.11 55.32%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 19/08/11 19/08/11 17/02/11 22/11/10 26/08/10 17/05/10 -
Price 0.92 1.18 1.18 1.01 0.85 0.72 0.52 -
P/RPS 2.39 1.87 2.07 1.76 1.51 1.40 1.53 34.59%
P/EPS 7.44 6.05 6.97 4.84 4.14 3.85 4.51 39.57%
EY 13.43 16.53 14.34 20.68 24.14 26.00 22.15 -28.34%
DY 4.35 5.08 0.00 2.97 0.00 0.00 0.00 -
P/NAPS 2.17 1.98 2.18 3.02 1.79 1.73 1.48 29.03%

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