[VITROX] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -83.43%
YoY- 770.52%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 169,939 127,437 87,931 22,828 106,104 77,586 41,281 156.19%
PBT 50,023 36,516 24,835 4,229 24,807 19,417 7,610 249.70%
Tax -914 -1,144 -852 -242 -744 -613 -669 23.05%
NP 49,109 35,372 23,983 3,987 24,063 18,804 6,941 267.23%
-
NP to SH 49,109 35,372 23,983 3,987 24,063 18,804 6,941 267.23%
-
Tax Rate 1.83% 3.13% 3.43% 5.72% 3.00% 3.16% 8.79% -
Total Cost 120,830 92,065 63,948 18,841 82,041 58,782 34,340 130.80%
-
Net Worth 174,648 164,635 152,859 136,044 131,179 127,816 116,215 31.10%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 9,300 4,648 4,643 - 5,200 2,887 2,892 117.40%
Div Payout % 18.94% 13.14% 19.36% - 21.61% 15.36% 41.67% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 174,648 164,635 152,859 136,044 131,179 127,816 116,215 31.10%
NOSH 232,523 232,404 232,168 231,802 231,152 231,007 231,366 0.33%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 28.90% 27.76% 27.27% 17.47% 22.68% 24.24% 16.81% -
ROE 28.12% 21.49% 15.69% 2.93% 18.34% 14.71% 5.97% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 73.08 54.83 37.87 9.85 45.90 33.59 17.84 155.36%
EPS 21.12 15.22 10.33 1.72 10.41 8.14 3.00 266.01%
DPS 4.00 2.00 2.00 0.00 2.25 1.25 1.25 116.69%
NAPS 0.7511 0.7084 0.6584 0.5869 0.5675 0.5533 0.5023 30.66%
Adjusted Per Share Value based on latest NOSH - 231,802
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.98 6.74 4.65 1.21 5.61 4.10 2.18 156.30%
EPS 2.60 1.87 1.27 0.21 1.27 0.99 0.37 265.57%
DPS 0.49 0.25 0.25 0.00 0.27 0.15 0.15 119.68%
NAPS 0.0923 0.087 0.0808 0.0719 0.0693 0.0676 0.0614 31.12%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.27 2.79 2.55 1.50 1.23 0.78 0.77 -
P/RPS 3.11 5.09 6.73 15.23 2.68 2.32 4.32 -19.62%
P/EPS 10.75 18.33 24.69 87.21 11.82 9.58 25.67 -43.93%
EY 9.30 5.46 4.05 1.15 8.46 10.44 3.90 78.20%
DY 1.76 0.72 0.78 0.00 1.83 1.60 1.62 5.66%
P/NAPS 3.02 3.94 3.87 2.56 2.17 1.41 1.53 57.15%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 20/11/14 21/08/14 22/05/14 27/02/14 21/11/13 22/08/13 -
Price 3.09 2.67 2.64 1.98 1.38 0.99 0.80 -
P/RPS 4.23 4.87 6.97 20.11 3.01 2.95 4.48 -3.74%
P/EPS 14.63 17.54 25.56 115.12 13.26 12.16 26.67 -32.91%
EY 6.83 5.70 3.91 0.87 7.54 8.22 3.75 48.97%
DY 1.29 0.75 0.76 0.00 1.63 1.26 1.56 -11.86%
P/NAPS 4.11 3.77 4.01 3.37 2.43 1.79 1.59 88.02%

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