[VITROX] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock

[VITROX] VITROX CORPORATION BHD

Announcement Date

17-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 114.91%

YoY- 32.96%

Quarter Report

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Cumulative Result
Revenue	77,312	327,488	231,595	147,232	69,609	234,026	170,318	-40.96%
YoY %	-76.39%	41.41%	57.30%	111.51%	-70.26%	37.41%	-	-
Horiz. %	45.39%	192.28%	135.98%	86.45%	40.87%	137.41%	100.00%	-
PBT	22,274	86,502	65,148	41,738	19,315	60,920	42,143	-34.65%
YoY %	-74.25%	32.78%	56.09%	116.09%	-68.29%	44.56%	-	-
Horiz. %	52.85%	205.26%	154.59%	99.04%	45.83%	144.56%	100.00%	-
Tax	-2,014	-3,483	-2,827	-1,827	-744	3,929	3,748	-
YoY %	42.18%	-23.20%	-54.73%	-145.56%	-118.94%	4.83%	-	-
Horiz. %	-53.74%	-92.93%	-75.43%	-48.75%	-19.85%	104.83%	100.00%	-
NP	20,260	83,019	62,321	39,911	18,571	64,849	45,891	-42.04%
YoY %	-75.60%	33.21%	56.15%	114.91%	-71.36%	41.31%	-	-
Horiz. %	44.15%	180.90%	135.80%	86.97%	40.47%	141.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,260	83,019	62,321	39,911	18,571	64,849	45,891	-42.04%
YoY %	-75.60%	33.21%	56.15%	114.91%	-71.36%	41.31%	-	-
Horiz. %	44.15%	180.90%	135.80%	86.97%	40.47%	141.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.04%	4.03%	4.34%	4.38%	3.85%	-6.45%	-8.89%	-
YoY %	124.32%	-7.14%	-0.91%	13.77%	159.69%	27.45%	-	-
Horiz. %	-101.69%	-45.33%	-48.82%	-49.27%	-43.31%	72.55%	100.00%	-
Total Cost	57,052	244,469	169,274	107,321	51,038	169,177	124,427	-40.56%
YoY %	-76.66%	44.42%	57.73%	110.28%	-69.83%	35.96%	-	-
Horiz. %	45.85%	196.48%	136.04%	86.25%	41.02%	135.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	350,422	330,109	316,188	293,440	281,216	130,772	248,270	25.85%
YoY %	6.15%	4.40%	7.75%	4.35%	115.04%	-47.33%	-	-
Horiz. %	141.15%	132.96%	127.36%	118.19%	113.27%	52.67%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	14,105	16,446	18,795	9,395	9,390	7,021	8,190	43.72%
YoY %	-14.23%	-12.50%	100.05%	0.05%	33.74%	-14.27%	-	-
Horiz. %	172.22%	200.81%	229.49%	114.71%	114.65%	85.73%	100.00%	-
Div Payout %	69.62%	19.81%	30.16%	23.54%	50.56%	10.83%	17.85%	-
YoY %	251.44%	-34.32%	28.12%	-53.44%	366.85%	-39.33%	-	-
Horiz. %	390.03%	110.98%	168.96%	131.88%	283.25%	60.67%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	350,422	330,109	316,188	293,440	281,216	130,772	248,270	25.85%
YoY %	6.15%	4.40%	7.75%	4.35%	115.04%	-47.33%	-	-
Horiz. %	141.15%	132.96%	127.36%	118.19%	113.27%	52.67%	100.00%	-
NOSH	470,175	470,159	470,092	234,884	234,758	234,064	234,018	59.29%
YoY %	0.00%	0.01%	100.14%	0.05%	0.30%	0.02%	-	-
Horiz. %	200.91%	200.91%	200.88%	100.37%	100.32%	100.02%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	26.21%	25.35%	26.91%	27.11%	26.68%	27.71%	26.94%	-
YoY %	3.39%	-5.80%	-0.74%	1.61%	-3.72%	2.86%	-	-
Horiz. %	97.29%	94.10%	99.89%	100.63%	99.03%	102.86%	100.00%	-
ROE	5.78%	25.15%	19.71%	13.60%	6.60%	49.59%	18.48%	-
YoY %	-77.02%	27.60%	44.93%	106.06%	-86.69%	168.34%	-	-
Horiz. %	31.28%	136.09%	106.66%	73.59%	35.71%	268.34%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	16.44	69.69	49.29	62.68	29.65	99.98	72.78	-62.94%
YoY %	-76.41%	41.39%	-21.36%	111.40%	-70.34%	37.37%	-	-
Horiz. %	22.59%	95.75%	67.72%	86.12%	40.74%	137.37%	100.00%	-
EPS	4.31	17.67	13.26	16.99	7.91	13.85	19.61	-63.61%
YoY %	-75.61%	33.26%	-21.95%	114.79%	-42.89%	-29.37%	-	-
Horiz. %	21.98%	90.11%	67.62%	86.64%	40.34%	70.63%	100.00%	-
DPS	3.00	3.50	4.00	4.00	4.00	3.00	3.50	-9.77%
YoY %	-14.29%	-12.50%	0.00%	0.00%	33.33%	-14.29%	-	-
Horiz. %	85.71%	100.00%	114.29%	114.29%	114.29%	85.71%	100.00%	-
NAPS	0.7453	0.7025	0.6729	1.2493	1.1979	0.5587	1.0609	-20.99%
YoY %	6.09%	4.40%	-46.14%	4.29%	114.41%	-47.34%	-	-
Horiz. %	70.25%	66.22%	63.43%	117.76%	112.91%	52.66%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 234,884
RPS	4.09	17.31	12.24	7.78	3.68	12.37	9.00	-40.91%
YoY %	-76.37%	41.42%	57.33%	111.41%	-70.25%	37.44%	-	-
Horiz. %	45.44%	192.33%	136.00%	86.44%	40.89%	137.44%	100.00%	-
EPS	1.07	4.39	3.29	2.11	0.98	3.43	2.43	-42.15%
YoY %	-75.63%	33.43%	55.92%	115.31%	-71.43%	41.15%	-	-
Horiz. %	44.03%	180.66%	135.39%	86.83%	40.33%	141.15%	100.00%	-
DPS	0.75	0.87	0.99	0.50	0.50	0.37	0.43	44.94%
YoY %	-13.79%	-12.12%	98.00%	0.00%	35.14%	-13.95%	-	-
Horiz. %	174.42%	202.33%	230.23%	116.28%	116.28%	86.05%	100.00%	-
NAPS	0.1852	0.1745	0.1671	0.1551	0.1486	0.0691	0.1312	25.86%
YoY %	6.13%	4.43%	7.74%	4.37%	115.05%	-47.33%	-	-
Horiz. %	141.16%	133.00%	127.36%	118.22%	113.26%	52.67%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	5.35	6.21	4.44	8.06	4.74	3.71	3.76	-
P/RPS	32.54	8.91	9.01	12.86	15.99	3.71	5.17	241.27%
YoY %	265.21%	-1.11%	-29.94%	-19.57%	331.00%	-28.24%	-	-
Horiz. %	629.40%	172.34%	174.27%	248.74%	309.28%	71.76%	100.00%	-
P/EPS	124.16	35.15	33.48	47.43	59.92	13.39	19.17	247.85%
YoY %	253.23%	4.99%	-29.41%	-20.84%	347.50%	-30.15%	-	-
Horiz. %	647.68%	183.36%	174.65%	247.42%	312.57%	69.85%	100.00%	-
EY	0.81	2.84	2.99	2.11	1.67	7.47	5.22	-71.15%
YoY %	-71.48%	-5.02%	41.71%	26.35%	-77.64%	43.10%	-	-
Horiz. %	15.52%	54.41%	57.28%	40.42%	31.99%	143.10%	100.00%	-
DY	0.56	0.56	0.90	0.50	0.84	0.81	0.93	-28.71%
YoY %	0.00%	-37.78%	80.00%	-40.48%	3.70%	-12.90%	-	-
Horiz. %	60.22%	60.22%	96.77%	53.76%	90.32%	87.10%	100.00%	-
P/NAPS	7.18	8.84	6.60	6.45	3.96	6.64	3.54	60.30%
YoY %	-18.78%	33.94%	2.33%	62.88%	-40.36%	87.57%	-	-
Horiz. %	202.82%	249.72%	186.44%	182.20%	111.86%	187.57%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	26/04/18	22/02/18	16/11/17	17/08/17	18/05/17	24/02/17	17/11/16	-
Price	5.09	6.33	5.57	4.80	6.02	4.00	3.57	-
P/RPS	30.96	9.08	11.30	7.66	20.30	4.00	4.91	241.69%
YoY %	240.97%	-19.65%	47.52%	-62.27%	407.50%	-18.53%	-	-
Horiz. %	630.55%	184.93%	230.14%	156.01%	413.44%	81.47%	100.00%	-
P/EPS	118.12	35.83	42.00	28.25	76.10	14.44	18.20	248.33%
YoY %	229.67%	-14.69%	48.67%	-62.88%	427.01%	-20.66%	-	-
Horiz. %	649.01%	196.87%	230.77%	155.22%	418.13%	79.34%	100.00%	-
EY	0.85	2.79	2.38	3.54	1.31	6.93	5.49	-71.19%
YoY %	-69.53%	17.23%	-32.77%	170.23%	-81.10%	26.23%	-	-
Horiz. %	15.48%	50.82%	43.35%	64.48%	23.86%	126.23%	100.00%	-
DY	0.59	0.55	0.72	0.83	0.66	0.75	0.98	-28.72%
YoY %	7.27%	-23.61%	-13.25%	25.76%	-12.00%	-23.47%	-	-
Horiz. %	60.20%	56.12%	73.47%	84.69%	67.35%	76.53%	100.00%	-
P/NAPS	6.83	9.01	8.28	3.84	5.03	7.16	3.37	60.21%
YoY %	-24.20%	8.82%	115.62%	-23.66%	-29.75%	112.46%	-	-
Horiz. %	202.67%	267.36%	245.70%	113.95%	149.26%	212.46%	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