[VITROX] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 58.36%
YoY- 22.01%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 177,987 88,956 394,684 284,102 182,332 77,312 327,488 -33.47%
PBT 49,949 24,925 113,100 81,812 51,788 22,274 86,502 -30.72%
Tax -1,946 -1,309 -7,616 -5,774 -3,771 -2,014 -3,483 -32.23%
NP 48,003 23,616 105,484 76,038 48,017 20,260 83,019 -30.66%
-
NP to SH 48,003 23,616 105,484 76,038 48,017 20,260 83,019 -30.66%
-
Tax Rate 3.90% 5.25% 6.73% 7.06% 7.28% 9.04% 4.03% -
Total Cost 129,984 65,340 289,200 208,064 134,315 57,052 244,469 -34.44%
-
Net Worth 443,086 437,359 413,330 392,796 364,155 350,422 330,109 21.74%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 18,828 18,823 22,340 14,109 14,105 14,105 16,446 9.46%
Div Payout % 39.22% 79.71% 21.18% 18.56% 29.38% 69.62% 19.81% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 443,086 437,359 413,330 392,796 364,155 350,422 330,109 21.74%
NOSH 470,744 470,582 470,552 470,422 470,184 470,175 470,159 0.08%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 26.97% 26.55% 26.73% 26.76% 26.33% 26.21% 25.35% -
ROE 10.83% 5.40% 25.52% 19.36% 13.19% 5.78% 25.15% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 37.81 18.90 83.92 60.41 38.78 16.44 69.69 -33.55%
EPS 10.20 5.02 22.43 16.17 10.21 4.31 17.67 -30.74%
DPS 4.00 4.00 4.75 3.00 3.00 3.00 3.50 9.33%
NAPS 0.9413 0.9294 0.8788 0.8352 0.7745 0.7453 0.7025 21.60%
Adjusted Per Share Value based on latest NOSH - 470,422
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 9.41 4.70 20.86 15.02 9.64 4.09 17.31 -33.46%
EPS 2.54 1.25 5.58 4.02 2.54 1.07 4.39 -30.63%
DPS 1.00 0.99 1.18 0.75 0.75 0.75 0.87 9.75%
NAPS 0.2342 0.2312 0.2185 0.2076 0.1925 0.1852 0.1745 21.73%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 6.99 7.18 6.29 8.00 5.58 5.35 6.21 -
P/RPS 18.49 37.98 7.50 13.24 14.39 32.54 8.91 62.91%
P/EPS 68.54 143.07 28.05 49.48 54.64 124.16 35.15 56.27%
EY 1.46 0.70 3.57 2.02 1.83 0.81 2.84 -35.90%
DY 0.57 0.56 0.76 0.38 0.54 0.56 0.56 1.19%
P/NAPS 7.43 7.73 7.16 9.58 7.20 7.18 8.84 -10.96%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 25/07/19 25/04/19 26/02/19 25/10/18 26/07/18 26/04/18 22/02/18 -
Price 7.05 7.25 6.73 7.48 6.32 5.09 6.33 -
P/RPS 18.64 38.35 8.02 12.38 16.30 30.96 9.08 61.73%
P/EPS 69.13 144.47 30.01 46.26 61.89 118.12 35.83 55.16%
EY 1.45 0.69 3.33 2.16 1.62 0.85 2.79 -35.43%
DY 0.57 0.55 0.71 0.40 0.47 0.59 0.55 2.41%
P/NAPS 7.49 7.80 7.66 8.96 8.16 6.83 9.01 -11.61%

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