[VITROX] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 56.15%
YoY- 35.8%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 182,332 77,312 327,488 231,595 147,232 69,609 234,026 -15.36%
PBT 51,788 22,274 86,502 65,148 41,738 19,315 60,920 -10.28%
Tax -3,771 -2,014 -3,483 -2,827 -1,827 -744 3,929 -
NP 48,017 20,260 83,019 62,321 39,911 18,571 64,849 -18.19%
-
NP to SH 48,017 20,260 83,019 62,321 39,911 18,571 64,849 -18.19%
-
Tax Rate 7.28% 9.04% 4.03% 4.34% 4.38% 3.85% -6.45% -
Total Cost 134,315 57,052 244,469 169,274 107,321 51,038 169,177 -14.29%
-
Net Worth 364,155 350,422 330,109 316,188 293,440 281,216 130,772 98.30%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 14,105 14,105 16,446 18,795 9,395 9,390 7,021 59.41%
Div Payout % 29.38% 69.62% 19.81% 30.16% 23.54% 50.56% 10.83% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 364,155 350,422 330,109 316,188 293,440 281,216 130,772 98.30%
NOSH 470,184 470,175 470,159 470,092 234,884 234,758 234,064 59.40%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 26.33% 26.21% 25.35% 26.91% 27.11% 26.68% 27.71% -
ROE 13.19% 5.78% 25.15% 19.71% 13.60% 6.60% 49.59% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 38.78 16.44 69.69 49.29 62.68 29.65 99.98 -46.90%
EPS 10.21 4.31 17.67 13.26 16.99 7.91 13.85 -18.44%
DPS 3.00 3.00 3.50 4.00 4.00 4.00 3.00 0.00%
NAPS 0.7745 0.7453 0.7025 0.6729 1.2493 1.1979 0.5587 24.40%
Adjusted Per Share Value based on latest NOSH - 470,092
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.64 4.09 17.31 12.24 7.78 3.68 12.37 -15.35%
EPS 2.54 1.07 4.39 3.29 2.11 0.98 3.43 -18.19%
DPS 0.75 0.75 0.87 0.99 0.50 0.50 0.37 60.37%
NAPS 0.1925 0.1852 0.1745 0.1671 0.1551 0.1486 0.0691 98.35%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 5.58 5.35 6.21 4.44 8.06 4.74 3.71 -
P/RPS 14.39 32.54 8.91 9.01 12.86 15.99 3.71 147.47%
P/EPS 54.64 124.16 35.15 33.48 47.43 59.92 13.39 156.01%
EY 1.83 0.81 2.84 2.99 2.11 1.67 7.47 -60.94%
DY 0.54 0.56 0.56 0.90 0.50 0.84 0.81 -23.74%
P/NAPS 7.20 7.18 8.84 6.60 6.45 3.96 6.64 5.56%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 26/07/18 26/04/18 22/02/18 16/11/17 17/08/17 18/05/17 24/02/17 -
Price 6.32 5.09 6.33 5.57 4.80 6.02 4.00 -
P/RPS 16.30 30.96 9.08 11.30 7.66 20.30 4.00 155.78%
P/EPS 61.89 118.12 35.83 42.00 28.25 76.10 14.44 164.56%
EY 1.62 0.85 2.79 2.38 3.54 1.31 6.93 -62.15%
DY 0.47 0.59 0.55 0.72 0.83 0.66 0.75 -26.83%
P/NAPS 8.16 6.83 9.01 8.28 3.84 5.03 7.16 9.13%

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