[VITROX] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 47.49%
YoY- 88.11%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 72,173 33,259 169,939 127,437 87,931 22,828 106,104 -22.71%
PBT 23,087 9,579 50,023 36,516 24,835 4,229 24,807 -4.69%
Tax -3,808 -266 -914 -1,144 -852 -242 -744 197.88%
NP 19,279 9,313 49,109 35,372 23,983 3,987 24,063 -13.77%
-
NP to SH 19,279 9,313 49,109 35,372 23,983 3,987 24,063 -13.77%
-
Tax Rate 16.49% 2.78% 1.83% 3.13% 3.43% 5.72% 3.00% -
Total Cost 52,894 23,946 120,830 92,065 63,948 18,841 82,041 -25.42%
-
Net Worth 186,014 184,630 174,648 164,635 152,859 136,044 131,179 26.29%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 9,313 - 9,300 4,648 4,643 - 5,200 47.63%
Div Payout % 48.31% - 18.94% 13.14% 19.36% - 21.61% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 186,014 184,630 174,648 164,635 152,859 136,044 131,179 26.29%
NOSH 232,838 232,825 232,523 232,404 232,168 231,802 231,152 0.48%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 26.71% 28.00% 28.90% 27.76% 27.27% 17.47% 22.68% -
ROE 10.36% 5.04% 28.12% 21.49% 15.69% 2.93% 18.34% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 31.00 14.28 73.08 54.83 37.87 9.85 45.90 -23.07%
EPS 8.28 4.00 21.12 15.22 10.33 1.72 10.41 -14.19%
DPS 4.00 0.00 4.00 2.00 2.00 0.00 2.25 46.90%
NAPS 0.7989 0.793 0.7511 0.7084 0.6584 0.5869 0.5675 25.68%
Adjusted Per Share Value based on latest NOSH - 232,428
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.81 1.76 8.98 6.74 4.65 1.21 5.61 -22.79%
EPS 1.02 0.49 2.60 1.87 1.27 0.21 1.27 -13.63%
DPS 0.49 0.00 0.49 0.25 0.25 0.00 0.27 48.94%
NAPS 0.0983 0.0976 0.0923 0.087 0.0808 0.0719 0.0693 26.32%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.38 3.28 2.27 2.79 2.55 1.50 1.23 -
P/RPS 10.90 22.96 3.11 5.09 6.73 15.23 2.68 155.45%
P/EPS 40.82 82.00 10.75 18.33 24.69 87.21 11.82 128.99%
EY 2.45 1.22 9.30 5.46 4.05 1.15 8.46 -56.32%
DY 1.18 0.00 1.76 0.72 0.78 0.00 1.83 -25.42%
P/NAPS 4.23 4.14 3.02 3.94 3.87 2.56 2.17 56.23%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 21/05/15 25/02/15 20/11/14 21/08/14 22/05/14 27/02/14 -
Price 3.06 3.63 3.09 2.67 2.64 1.98 1.38 -
P/RPS 9.87 25.41 4.23 4.87 6.97 20.11 3.01 121.19%
P/EPS 36.96 90.75 14.63 17.54 25.56 115.12 13.26 98.43%
EY 2.71 1.10 6.83 5.70 3.91 0.87 7.54 -49.54%
DY 1.31 0.00 1.29 0.75 0.76 0.00 1.63 -13.59%
P/NAPS 3.83 4.58 4.11 3.77 4.01 3.37 2.43 35.54%

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