[VITROX] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -64.81%
YoY- 67.51%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 234,026 170,318 112,671 56,031 160,288 112,231 72,173 118.29%
PBT 60,920 42,143 26,144 11,013 55,739 42,697 23,087 90.39%
Tax 3,929 3,748 3,874 4,587 -11,408 -7,694 -3,808 -
NP 64,849 45,891 30,018 15,600 44,331 35,003 19,279 123.67%
-
NP to SH 64,849 45,891 30,018 15,600 44,331 35,003 19,279 123.67%
-
Tax Rate -6.45% -8.89% -14.82% -41.65% 20.47% 18.02% 16.49% -
Total Cost 169,177 124,427 82,653 40,431 115,957 77,228 52,894 116.31%
-
Net Worth 130,772 248,270 231,821 225,079 208,516 202,379 186,014 -20.85%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 7,021 8,190 8,182 - 12,812 9,315 9,313 -17.09%
Div Payout % 10.83% 17.85% 27.26% - 28.90% 26.61% 48.31% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 130,772 248,270 231,821 225,079 208,516 202,379 186,014 -20.85%
NOSH 234,064 234,018 233,785 233,532 232,953 232,887 232,838 0.34%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 27.71% 26.94% 26.64% 27.84% 27.66% 31.19% 26.71% -
ROE 49.59% 18.48% 12.95% 6.93% 21.26% 17.30% 10.36% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 99.98 72.78 48.19 23.99 68.81 48.19 31.00 117.51%
EPS 13.85 19.61 12.84 6.68 19.03 15.03 8.28 40.69%
DPS 3.00 3.50 3.50 0.00 5.50 4.00 4.00 -17.37%
NAPS 0.5587 1.0609 0.9916 0.9638 0.8951 0.869 0.7989 -21.12%
Adjusted Per Share Value based on latest NOSH - 233,532
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.37 9.00 5.96 2.96 8.47 5.93 3.81 118.48%
EPS 3.43 2.43 1.59 0.82 2.34 1.85 1.02 123.63%
DPS 0.37 0.43 0.43 0.00 0.68 0.49 0.49 -17.00%
NAPS 0.0691 0.1312 0.1225 0.119 0.1102 0.107 0.0983 -20.85%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.71 3.76 3.77 3.52 3.44 2.80 3.38 -
P/RPS 3.71 5.17 7.82 14.67 5.00 5.81 10.90 -51.09%
P/EPS 13.39 19.17 29.36 52.69 18.08 18.63 40.82 -52.27%
EY 7.47 5.22 3.41 1.90 5.53 5.37 2.45 109.55%
DY 0.81 0.93 0.93 0.00 1.60 1.43 1.18 -22.09%
P/NAPS 6.64 3.54 3.80 3.65 3.84 3.22 4.23 34.88%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 17/11/16 18/08/16 25/05/16 25/02/16 19/11/15 20/08/15 -
Price 4.00 3.57 3.92 3.64 3.23 3.09 3.06 -
P/RPS 4.00 4.91 8.13 15.17 4.69 6.41 9.87 -45.08%
P/EPS 14.44 18.20 30.53 54.49 16.97 20.56 36.96 -46.40%
EY 6.93 5.49 3.28 1.84 5.89 4.86 2.71 86.46%
DY 0.75 0.98 0.89 0.00 1.70 1.29 1.31 -30.93%
P/NAPS 7.16 3.37 3.95 3.78 3.61 3.56 3.83 51.46%

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