[VITROX] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -4.02%
YoY- 17.43%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 169,916 175,862 91,312 106,104 103,448 82,562 51,700 120.89%
PBT 48,688 49,670 16,916 24,807 25,889 15,220 2,876 558.17%
Tax -1,525 -1,704 -968 -744 -817 -1,338 -1,044 28.71%
NP 47,162 47,966 15,948 24,063 25,072 13,882 1,832 770.13%
-
NP to SH 47,162 47,966 15,948 24,063 25,072 13,882 1,832 770.13%
-
Tax Rate 3.13% 3.43% 5.72% 3.00% 3.16% 8.79% 36.30% -
Total Cost 122,753 127,896 75,364 82,041 78,376 68,680 49,868 82.20%
-
Net Worth 164,635 152,859 136,044 131,179 127,816 116,215 111,500 29.63%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 6,197 9,286 - 5,200 3,850 5,784 - -
Div Payout % 13.14% 19.36% - 21.61% 15.36% 41.67% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 164,635 152,859 136,044 131,179 127,816 116,215 111,500 29.63%
NOSH 232,404 232,168 231,802 231,152 231,007 231,366 228,999 0.98%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 27.76% 27.27% 17.47% 22.68% 24.24% 16.81% 3.54% -
ROE 28.65% 31.38% 11.72% 18.34% 19.62% 11.95% 1.64% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 73.11 75.75 39.39 45.90 44.78 35.68 22.58 118.70%
EPS 20.29 20.66 6.88 10.41 10.85 6.00 0.80 761.53%
DPS 2.67 4.00 0.00 2.25 1.67 2.50 0.00 -
NAPS 0.7084 0.6584 0.5869 0.5675 0.5533 0.5023 0.4869 28.36%
Adjusted Per Share Value based on latest NOSH - 230,657
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.98 9.30 4.83 5.61 5.47 4.36 2.73 121.01%
EPS 2.49 2.54 0.84 1.27 1.33 0.73 0.10 751.04%
DPS 0.33 0.49 0.00 0.27 0.20 0.31 0.00 -
NAPS 0.087 0.0808 0.0719 0.0693 0.0676 0.0614 0.0589 29.66%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.79 2.55 1.50 1.23 0.78 0.77 0.65 -
P/RPS 3.82 3.37 3.81 2.68 1.74 2.16 2.88 20.69%
P/EPS 13.75 12.34 21.80 11.82 7.19 12.83 81.25 -69.37%
EY 7.27 8.10 4.59 8.46 13.91 7.79 1.23 226.55%
DY 0.96 1.57 0.00 1.83 2.14 3.25 0.00 -
P/NAPS 3.94 3.87 2.56 2.17 1.41 1.53 1.33 106.13%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 22/05/14 27/02/14 21/11/13 22/08/13 23/05/13 -
Price 2.67 2.64 1.98 1.38 0.99 0.80 0.80 -
P/RPS 3.65 3.49 5.03 3.01 2.21 2.24 3.54 2.05%
P/EPS 13.16 12.78 28.78 13.26 9.12 13.33 100.00 -74.09%
EY 7.60 7.83 3.47 7.54 10.96 7.50 1.00 286.07%
DY 1.00 1.52 0.00 1.63 1.68 3.13 0.00 -
P/NAPS 3.77 4.01 3.37 2.43 1.79 1.59 1.64 74.09%

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