[VITROX] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -91.06%
YoY- 148.78%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 106,104 103,448 82,562 51,700 88,871 73,577 62,720 41.84%
PBT 24,807 25,889 15,220 2,876 21,557 18,380 18,732 20.53%
Tax -744 -817 -1,338 -1,044 -1,066 -1,097 -1,016 -18.71%
NP 24,063 25,072 13,882 1,832 20,491 17,282 17,716 22.57%
-
NP to SH 24,063 25,072 13,882 1,832 20,491 17,282 17,716 22.57%
-
Tax Rate 3.00% 3.16% 8.79% 36.30% 4.95% 5.97% 5.42% -
Total Cost 82,041 78,376 68,680 49,868 68,380 56,294 45,004 49.06%
-
Net Worth 131,179 127,816 116,215 111,500 114,616 107,052 103,165 17.31%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,200 3,850 5,784 - 2,315 3,086 4,637 7.91%
Div Payout % 21.61% 15.36% 41.67% - 11.30% 17.86% 26.18% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 131,179 127,816 116,215 111,500 114,616 107,052 103,165 17.31%
NOSH 231,152 231,007 231,366 228,999 231,595 231,464 231,884 -0.20%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 22.68% 24.24% 16.81% 3.54% 23.06% 23.49% 28.25% -
ROE 18.34% 19.62% 11.95% 1.64% 17.88% 16.14% 17.17% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.90 44.78 35.68 22.58 38.37 31.79 27.05 42.12%
EPS 10.41 10.85 6.00 0.80 8.85 7.47 7.64 22.83%
DPS 2.25 1.67 2.50 0.00 1.00 1.33 2.00 8.14%
NAPS 0.5675 0.5533 0.5023 0.4869 0.4949 0.4625 0.4449 17.56%
Adjusted Per Share Value based on latest NOSH - 228,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.61 5.47 4.36 2.73 4.70 3.89 3.32 41.73%
EPS 1.27 1.33 0.73 0.10 1.08 0.91 0.94 22.14%
DPS 0.27 0.20 0.31 0.00 0.12 0.16 0.25 5.24%
NAPS 0.0693 0.0676 0.0614 0.0589 0.0606 0.0566 0.0545 17.31%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.23 0.78 0.77 0.65 0.65 0.63 0.69 -
P/RPS 2.68 1.74 2.16 2.88 1.69 1.98 2.55 3.36%
P/EPS 11.82 7.19 12.83 81.25 7.35 8.44 9.03 19.60%
EY 8.46 13.91 7.79 1.23 13.61 11.85 11.07 -16.37%
DY 1.83 2.14 3.25 0.00 1.54 2.12 2.90 -26.36%
P/NAPS 2.17 1.41 1.53 1.33 1.31 1.36 1.55 25.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 22/08/13 23/05/13 27/02/13 22/11/12 16/08/12 -
Price 1.38 0.99 0.80 0.80 0.695 0.65 0.65 -
P/RPS 3.01 2.21 2.24 3.54 1.81 2.04 2.40 16.24%
P/EPS 13.26 9.12 13.33 100.00 7.86 8.71 8.51 34.29%
EY 7.54 10.96 7.50 1.00 12.73 11.49 11.75 -25.54%
DY 1.63 1.68 3.13 0.00 1.44 2.05 3.08 -34.49%
P/NAPS 2.43 1.79 1.59 1.64 1.40 1.41 1.46 40.31%

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