[VITROX] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -75.6%
YoY- 9.09%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 394,684 284,102 182,332 77,312 327,488 231,595 147,232 92.62%
PBT 113,100 81,812 51,788 22,274 86,502 65,148 41,738 94.01%
Tax -7,616 -5,774 -3,771 -2,014 -3,483 -2,827 -1,827 158.34%
NP 105,484 76,038 48,017 20,260 83,019 62,321 39,911 90.82%
-
NP to SH 105,484 76,038 48,017 20,260 83,019 62,321 39,911 90.82%
-
Tax Rate 6.73% 7.06% 7.28% 9.04% 4.03% 4.34% 4.38% -
Total Cost 289,200 208,064 134,315 57,052 244,469 169,274 107,321 93.29%
-
Net Worth 413,330 392,796 364,155 350,422 330,109 316,188 293,440 25.57%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 22,340 14,109 14,105 14,105 16,446 18,795 9,395 77.87%
Div Payout % 21.18% 18.56% 29.38% 69.62% 19.81% 30.16% 23.54% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 413,330 392,796 364,155 350,422 330,109 316,188 293,440 25.57%
NOSH 470,552 470,422 470,184 470,175 470,159 470,092 234,884 58.71%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 26.73% 26.76% 26.33% 26.21% 25.35% 26.91% 27.11% -
ROE 25.52% 19.36% 13.19% 5.78% 25.15% 19.71% 13.60% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 83.92 60.41 38.78 16.44 69.69 49.29 62.68 21.41%
EPS 22.43 16.17 10.21 4.31 17.67 13.26 16.99 20.28%
DPS 4.75 3.00 3.00 3.00 3.50 4.00 4.00 12.10%
NAPS 0.8788 0.8352 0.7745 0.7453 0.7025 0.6729 1.2493 -20.85%
Adjusted Per Share Value based on latest NOSH - 470,175
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 20.86 15.02 9.64 4.09 17.31 12.24 7.78 92.65%
EPS 5.58 4.02 2.54 1.07 4.39 3.29 2.11 90.89%
DPS 1.18 0.75 0.75 0.75 0.87 0.99 0.50 76.98%
NAPS 0.2185 0.2076 0.1925 0.1852 0.1745 0.1671 0.1551 25.59%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 6.29 8.00 5.58 5.35 6.21 4.44 8.06 -
P/RPS 7.50 13.24 14.39 32.54 8.91 9.01 12.86 -30.12%
P/EPS 28.05 49.48 54.64 124.16 35.15 33.48 47.43 -29.47%
EY 3.57 2.02 1.83 0.81 2.84 2.99 2.11 41.85%
DY 0.76 0.38 0.54 0.56 0.56 0.90 0.50 32.09%
P/NAPS 7.16 9.58 7.20 7.18 8.84 6.60 6.45 7.18%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 25/10/18 26/07/18 26/04/18 22/02/18 16/11/17 17/08/17 -
Price 6.73 7.48 6.32 5.09 6.33 5.57 4.80 -
P/RPS 8.02 12.38 16.30 30.96 9.08 11.30 7.66 3.10%
P/EPS 30.01 46.26 61.89 118.12 35.83 42.00 28.25 4.09%
EY 3.33 2.16 1.62 0.85 2.79 2.38 3.54 -3.98%
DY 0.71 0.40 0.47 0.59 0.55 0.72 0.83 -9.86%
P/NAPS 7.66 8.96 8.16 6.83 9.01 8.28 3.84 58.26%

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