[VITROX] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 137.0%
YoY- 20.31%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 88,956 394,684 284,102 182,332 77,312 327,488 231,595 -47.19%
PBT 24,925 113,100 81,812 51,788 22,274 86,502 65,148 -47.32%
Tax -1,309 -7,616 -5,774 -3,771 -2,014 -3,483 -2,827 -40.17%
NP 23,616 105,484 76,038 48,017 20,260 83,019 62,321 -47.66%
-
NP to SH 23,616 105,484 76,038 48,017 20,260 83,019 62,321 -47.66%
-
Tax Rate 5.25% 6.73% 7.06% 7.28% 9.04% 4.03% 4.34% -
Total Cost 65,340 289,200 208,064 134,315 57,052 244,469 169,274 -47.01%
-
Net Worth 437,359 413,330 392,796 364,155 350,422 330,109 316,188 24.16%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 18,823 22,340 14,109 14,105 14,105 16,446 18,795 0.09%
Div Payout % 79.71% 21.18% 18.56% 29.38% 69.62% 19.81% 30.16% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 437,359 413,330 392,796 364,155 350,422 330,109 316,188 24.16%
NOSH 470,582 470,552 470,422 470,184 470,175 470,159 470,092 0.06%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 26.55% 26.73% 26.76% 26.33% 26.21% 25.35% 26.91% -
ROE 5.40% 25.52% 19.36% 13.19% 5.78% 25.15% 19.71% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 18.90 83.92 60.41 38.78 16.44 69.69 49.29 -47.25%
EPS 5.02 22.43 16.17 10.21 4.31 17.67 13.26 -47.69%
DPS 4.00 4.75 3.00 3.00 3.00 3.50 4.00 0.00%
NAPS 0.9294 0.8788 0.8352 0.7745 0.7453 0.7025 0.6729 24.04%
Adjusted Per Share Value based on latest NOSH - 470,184
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.70 20.86 15.02 9.64 4.09 17.31 12.24 -47.20%
EPS 1.25 5.58 4.02 2.54 1.07 4.39 3.29 -47.57%
DPS 0.99 1.18 0.75 0.75 0.75 0.87 0.99 0.00%
NAPS 0.2312 0.2185 0.2076 0.1925 0.1852 0.1745 0.1671 24.19%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 7.18 6.29 8.00 5.58 5.35 6.21 4.44 -
P/RPS 37.98 7.50 13.24 14.39 32.54 8.91 9.01 161.17%
P/EPS 143.07 28.05 49.48 54.64 124.16 35.15 33.48 163.56%
EY 0.70 3.57 2.02 1.83 0.81 2.84 2.99 -62.04%
DY 0.56 0.76 0.38 0.54 0.56 0.56 0.90 -27.13%
P/NAPS 7.73 7.16 9.58 7.20 7.18 8.84 6.60 11.12%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 25/04/19 26/02/19 25/10/18 26/07/18 26/04/18 22/02/18 16/11/17 -
Price 7.25 6.73 7.48 6.32 5.09 6.33 5.57 -
P/RPS 38.35 8.02 12.38 16.30 30.96 9.08 11.30 126.00%
P/EPS 144.47 30.01 46.26 61.89 118.12 35.83 42.00 128.04%
EY 0.69 3.33 2.16 1.62 0.85 2.79 2.38 -56.22%
DY 0.55 0.71 0.40 0.47 0.59 0.55 0.72 -16.44%
P/NAPS 7.80 7.66 8.96 8.16 6.83 9.01 8.28 -3.90%

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