[VITROX] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 27.97%
YoY- 17.43%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 127,437 87,931 22,828 106,104 77,586 41,281 12,925 359.16%
PBT 36,516 24,835 4,229 24,807 19,417 7,610 719 1268.14%
Tax -1,144 -852 -242 -744 -613 -669 -261 167.58%
NP 35,372 23,983 3,987 24,063 18,804 6,941 458 1708.76%
-
NP to SH 35,372 23,983 3,987 24,063 18,804 6,941 458 1708.76%
-
Tax Rate 3.13% 3.43% 5.72% 3.00% 3.16% 8.79% 36.30% -
Total Cost 92,065 63,948 18,841 82,041 58,782 34,340 12,467 278.75%
-
Net Worth 164,635 152,859 136,044 131,179 127,816 116,215 111,500 29.63%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,648 4,643 - 5,200 2,887 2,892 - -
Div Payout % 13.14% 19.36% - 21.61% 15.36% 41.67% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 164,635 152,859 136,044 131,179 127,816 116,215 111,500 29.63%
NOSH 232,404 232,168 231,802 231,152 231,007 231,366 228,999 0.98%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 27.76% 27.27% 17.47% 22.68% 24.24% 16.81% 3.54% -
ROE 21.49% 15.69% 2.93% 18.34% 14.71% 5.97% 0.41% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 54.83 37.87 9.85 45.90 33.59 17.84 5.64 354.87%
EPS 15.22 10.33 1.72 10.41 8.14 3.00 0.20 1691.06%
DPS 2.00 2.00 0.00 2.25 1.25 1.25 0.00 -
NAPS 0.7084 0.6584 0.5869 0.5675 0.5533 0.5023 0.4869 28.36%
Adjusted Per Share Value based on latest NOSH - 230,657
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.74 4.65 1.21 5.61 4.10 2.18 0.68 360.78%
EPS 1.87 1.27 0.21 1.27 0.99 0.37 0.02 1954.35%
DPS 0.25 0.25 0.00 0.27 0.15 0.15 0.00 -
NAPS 0.087 0.0808 0.0719 0.0693 0.0676 0.0614 0.0589 29.66%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.79 2.55 1.50 1.23 0.78 0.77 0.65 -
P/RPS 5.09 6.73 15.23 2.68 2.32 4.32 11.52 -41.96%
P/EPS 18.33 24.69 87.21 11.82 9.58 25.67 325.00 -85.26%
EY 5.46 4.05 1.15 8.46 10.44 3.90 0.31 575.76%
DY 0.72 0.78 0.00 1.83 1.60 1.62 0.00 -
P/NAPS 3.94 3.87 2.56 2.17 1.41 1.53 1.33 106.13%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 22/05/14 27/02/14 21/11/13 22/08/13 23/05/13 -
Price 2.67 2.64 1.98 1.38 0.99 0.80 0.80 -
P/RPS 4.87 6.97 20.11 3.01 2.95 4.48 14.17 -50.90%
P/EPS 17.54 25.56 115.12 13.26 12.16 26.67 400.00 -87.54%
EY 5.70 3.91 0.87 7.54 8.22 3.75 0.25 702.53%
DY 0.75 0.76 0.00 1.63 1.26 1.56 0.00 -
P/NAPS 3.77 4.01 3.37 2.43 1.79 1.59 1.64 74.09%

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