[VITROX] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock

[VITROX] VITROX CORPORATION BHD

Announcement Date

22-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- -0.09%

YoY- 28.02%

Quarter Report

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	378,802	364,664	309,248	327,488	308,793	294,464	278,436	22.75%
YoY %	3.88%	17.92%	-5.57%	6.05%	4.87%	5.76%	-	-
Horiz. %	136.05%	130.97%	111.07%	117.62%	110.90%	105.76%	100.00%	-
PBT	109,082	103,576	89,096	86,502	86,864	83,476	77,260	25.82%
YoY %	5.32%	16.25%	3.00%	-0.42%	4.06%	8.05%	-	-
Horiz. %	141.19%	134.06%	115.32%	111.96%	112.43%	108.05%	100.00%	-
Tax	-7,698	-7,542	-8,056	-3,483	-3,769	-3,654	-2,976	88.32%
YoY %	-2.07%	6.38%	-131.29%	7.59%	-3.15%	-22.78%	-	-
Horiz. %	258.67%	253.43%	270.70%	117.04%	126.65%	122.78%	100.00%	-
NP	101,384	96,034	81,040	83,019	83,094	79,822	74,284	23.01%
YoY %	5.57%	18.50%	-2.38%	-0.09%	4.10%	7.46%	-	-
Horiz. %	136.48%	129.28%	109.09%	111.76%	111.86%	107.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	101,384	96,034	81,040	83,019	83,094	79,822	74,284	23.01%
YoY %	5.57%	18.50%	-2.38%	-0.09%	4.10%	7.46%	-	-
Horiz. %	136.48%	129.28%	109.09%	111.76%	111.86%	107.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.06%	7.28%	9.04%	4.03%	4.34%	4.38%	3.85%	-
YoY %	-3.02%	-19.47%	124.32%	-7.14%	-0.91%	13.77%	-	-
Horiz. %	183.38%	189.09%	234.81%	104.68%	112.73%	113.77%	100.00%	-
Total Cost	277,418	268,630	228,208	244,469	225,698	214,642	204,152	22.66%
YoY %	3.27%	17.71%	-6.65%	8.32%	5.15%	5.14%	-	-
Horiz. %	135.89%	131.58%	111.78%	119.75%	110.55%	105.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	392,796	364,155	350,422	330,109	316,188	293,440	281,216	24.92%
YoY %	7.87%	3.92%	6.15%	4.40%	7.75%	4.35%	-	-
Horiz. %	139.68%	129.49%	124.61%	117.39%	112.44%	104.35%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	18,812	28,210	56,421	16,446	25,060	18,790	37,561	-36.90%
YoY %	-33.31%	-50.00%	243.07%	-34.37%	33.37%	-49.97%	-	-
Horiz. %	50.08%	75.10%	150.21%	43.78%	66.72%	50.03%	100.00%	-
Div Payout %	18.56%	29.38%	69.62%	19.81%	30.16%	23.54%	50.56%	-
YoY %	-36.83%	-57.80%	251.44%	-34.32%	28.12%	-53.44%	-	-
Horiz. %	36.71%	58.11%	137.70%	39.18%	59.65%	46.56%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	392,796	364,155	350,422	330,109	316,188	293,440	281,216	24.92%
YoY %	7.87%	3.92%	6.15%	4.40%	7.75%	4.35%	-	-
Horiz. %	139.68%	129.49%	124.61%	117.39%	112.44%	104.35%	100.00%	-
NOSH	470,422	470,184	470,175	470,159	470,092	234,884	234,758	58.87%
YoY %	0.05%	0.00%	0.00%	0.01%	100.14%	0.05%	-	-
Horiz. %	200.39%	200.28%	200.28%	200.27%	200.25%	100.05%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	26.76%	26.33%	26.21%	25.35%	26.91%	27.11%	26.68%	-
YoY %	1.63%	0.46%	3.39%	-5.80%	-0.74%	1.61%	-	-
Horiz. %	100.30%	98.69%	98.24%	95.01%	100.86%	101.61%	100.00%	-
ROE	25.81%	26.37%	23.13%	25.15%	26.28%	27.20%	26.42%	-
YoY %	-2.12%	14.01%	-8.03%	-4.30%	-3.38%	2.95%	-	-
Horiz. %	97.69%	99.81%	87.55%	95.19%	99.47%	102.95%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	80.54	77.56	65.77	69.69	65.72	125.37	118.61	-22.72%
YoY %	3.84%	17.93%	-5.62%	6.04%	-47.58%	5.70%	-	-
Horiz. %	67.90%	65.39%	55.45%	58.76%	55.41%	105.70%	100.00%	-
EPS	21.56	20.42	17.24	17.67	17.68	33.98	31.64	-22.54%
YoY %	5.58%	18.45%	-2.43%	-0.06%	-47.97%	7.40%	-	-
Horiz. %	68.14%	64.54%	54.49%	55.85%	55.88%	107.40%	100.00%	-
DPS	4.00	6.00	12.00	3.50	5.33	8.00	16.00	-60.28%
YoY %	-33.33%	-50.00%	242.86%	-34.33%	-33.38%	-50.00%	-	-
Horiz. %	25.00%	37.50%	75.00%	21.88%	33.31%	50.00%	100.00%	-
NAPS	0.8352	0.7745	0.7453	0.7025	0.6729	1.2493	1.1979	-21.35%
YoY %	7.84%	3.92%	6.09%	4.40%	-46.14%	4.29%	-	-
Horiz. %	69.72%	64.65%	62.22%	58.64%	56.17%	104.29%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 470,159
RPS	20.02	19.28	16.35	17.31	16.32	15.56	14.72	22.73%
YoY %	3.84%	17.92%	-5.55%	6.07%	4.88%	5.71%	-	-
Horiz. %	136.01%	130.98%	111.07%	117.60%	110.87%	105.71%	100.00%	-
EPS	5.36	5.08	4.28	4.39	4.39	4.22	3.93	22.96%
YoY %	5.51%	18.69%	-2.51%	0.00%	4.03%	7.38%	-	-
Horiz. %	136.39%	129.26%	108.91%	111.70%	111.70%	107.38%	100.00%	-
DPS	0.99	1.49	2.98	0.87	1.32	0.99	1.99	-37.18%
YoY %	-33.56%	-50.00%	242.53%	-34.09%	33.33%	-50.25%	-	-
Horiz. %	49.75%	74.87%	149.75%	43.72%	66.33%	49.75%	100.00%	-
NAPS	0.2076	0.1925	0.1852	0.1745	0.1671	0.1551	0.1486	24.94%
YoY %	7.84%	3.94%	6.13%	4.43%	7.74%	4.37%	-	-
Horiz. %	139.70%	129.54%	124.63%	117.43%	112.45%	104.37%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	8.00	5.58	5.35	6.21	4.44	8.06	4.74	-
P/RPS	9.93	7.19	8.13	8.91	6.76	6.43	4.00	83.23%
YoY %	38.11%	-11.56%	-8.75%	31.80%	5.13%	60.75%	-	-
Horiz. %	248.25%	179.75%	203.25%	222.75%	169.00%	160.75%	100.00%	-
P/EPS	37.11	27.32	31.04	35.15	25.11	23.72	14.98	82.98%
YoY %	35.83%	-11.98%	-11.69%	39.98%	5.86%	58.34%	-	-
Horiz. %	247.73%	182.38%	207.21%	234.65%	167.62%	158.34%	100.00%	-
EY	2.69	3.66	3.22	2.84	3.98	4.22	6.68	-45.43%
YoY %	-26.50%	13.66%	13.38%	-28.64%	-5.69%	-36.83%	-	-
Horiz. %	40.27%	54.79%	48.20%	42.51%	59.58%	63.17%	100.00%	-
DY	0.50	1.08	2.24	0.56	1.20	0.99	3.38	-71.99%
YoY %	-53.70%	-51.79%	300.00%	-53.33%	21.21%	-70.71%	-	-
Horiz. %	14.79%	31.95%	66.27%	16.57%	35.50%	29.29%	100.00%	-
P/NAPS	9.58	7.20	7.18	8.84	6.60	6.45	3.96	80.11%
YoY %	33.06%	0.28%	-18.78%	33.94%	2.33%	62.88%	-	-
Horiz. %	241.92%	181.82%	181.31%	223.23%	166.67%	162.88%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	25/10/18	26/07/18	26/04/18	22/02/18	16/11/17	17/08/17	18/05/17	-
Price	7.48	6.32	5.09	6.33	5.57	4.80	6.02	-
P/RPS	9.29	8.15	7.74	9.08	8.48	3.83	5.08	49.48%
YoY %	13.99%	5.30%	-14.76%	7.08%	121.41%	-24.61%	-	-
Horiz. %	182.87%	160.43%	152.36%	178.74%	166.93%	75.39%	100.00%	-
P/EPS	34.70	30.94	29.53	35.83	31.50	14.12	19.02	49.25%
YoY %	12.15%	4.77%	-17.58%	13.75%	123.09%	-25.76%	-	-
Horiz. %	182.44%	162.67%	155.26%	188.38%	165.62%	74.24%	100.00%	-
EY	2.88	3.23	3.39	2.79	3.17	7.08	5.26	-33.04%
YoY %	-10.84%	-4.72%	21.51%	-11.99%	-55.23%	34.60%	-	-
Horiz. %	54.75%	61.41%	64.45%	53.04%	60.27%	134.60%	100.00%	-
DY	0.53	0.95	2.36	0.55	0.96	1.67	2.66	-65.85%
YoY %	-44.21%	-59.75%	329.09%	-42.71%	-42.51%	-37.22%	-	-
Horiz. %	19.92%	35.71%	88.72%	20.68%	36.09%	62.78%	100.00%	-
P/NAPS	8.96	8.16	6.83	9.01	8.28	3.84	5.03	46.89%
YoY %	9.80%	19.47%	-24.20%	8.82%	115.62%	-23.66%	-	-
Horiz. %	178.13%	162.23%	135.79%	179.13%	164.61%	76.34%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos