[VITROX] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 3.22%
YoY- 4.56%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 36,169 33,730 31,162 26,780 24,000 23,246 22,614 36.64%
PBT 14,867 13,605 12,372 10,024 9,826 10,585 10,470 26.25%
Tax -440 -253 -364 -220 -328 -621 -666 -24.08%
NP 14,427 13,352 12,008 9,804 9,498 9,964 9,804 29.28%
-
NP to SH 14,427 13,352 12,008 9,804 9,498 9,964 9,804 29.28%
-
Tax Rate 2.96% 1.86% 2.94% 2.19% 3.34% 5.87% 6.36% -
Total Cost 21,742 20,378 19,154 16,976 14,502 13,282 12,810 42.15%
-
Net Worth 44,582 40,955 36,970 34,189 33,250 31,085 28,543 34.50%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,099 3,100 4,654 6,205 774 1,033 1,551 58.43%
Div Payout % 21.48% 23.22% 38.76% 63.29% 8.16% 10.37% 15.82% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 44,582 40,955 36,970 34,189 33,250 31,085 28,543 34.50%
NOSH 154,962 155,015 155,142 155,126 154,942 155,041 155,126 -0.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 39.89% 39.58% 38.53% 36.61% 39.58% 42.86% 43.35% -
ROE 32.36% 32.60% 32.48% 28.68% 28.56% 32.05% 34.35% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 23.34 21.76 20.09 17.26 15.49 14.99 14.58 36.72%
EPS 9.31 8.61 7.74 6.32 6.13 6.43 6.32 29.37%
DPS 2.00 2.00 3.00 4.00 0.50 0.67 1.00 58.53%
NAPS 0.2877 0.2642 0.2383 0.2204 0.2146 0.2005 0.184 34.60%
Adjusted Per Share Value based on latest NOSH - 155,126
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.91 1.78 1.65 1.42 1.27 1.23 1.20 36.20%
EPS 0.76 0.71 0.63 0.52 0.50 0.53 0.52 28.69%
DPS 0.16 0.16 0.25 0.33 0.04 0.05 0.08 58.53%
NAPS 0.0236 0.0216 0.0195 0.0181 0.0176 0.0164 0.0151 34.56%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.59 0.50 0.64 0.67 0.77 0.53 0.38 -
P/RPS 2.53 2.30 3.19 3.88 4.97 3.53 2.61 -2.04%
P/EPS 6.34 5.80 8.27 10.60 12.56 8.25 6.01 3.61%
EY 15.78 17.23 12.09 9.43 7.96 12.13 16.63 -3.42%
DY 3.39 4.00 4.69 5.97 0.65 1.26 2.63 18.38%
P/NAPS 2.05 1.89 2.69 3.04 3.59 2.64 2.07 -0.64%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 16/11/07 29/08/07 28/05/07 22/02/07 15/11/06 22/08/06 -
Price 0.48 0.60 0.66 0.65 0.74 0.77 0.38 -
P/RPS 2.06 2.76 3.29 3.77 4.78 5.14 2.61 -14.55%
P/EPS 5.16 6.97 8.53 10.28 12.07 11.98 6.01 -9.64%
EY 19.40 14.36 11.73 9.72 8.28 8.35 16.63 10.78%
DY 4.17 3.33 4.55 6.15 0.68 0.87 2.63 35.85%
P/NAPS 1.67 2.27 2.77 2.95 3.45 3.84 2.07 -13.30%

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