[VITROX] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -7.58%
YoY- 44.67%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 69,609 63,708 57,647 56,640 56,031 48,057 40,058 44.49%
PBT 19,315 18,777 15,999 15,131 11,013 13,042 19,610 -1.00%
Tax -744 181 -126 -713 4,587 -3,714 -3,886 -66.74%
NP 18,571 18,958 15,873 14,418 15,600 9,328 15,724 11.72%
-
NP to SH 18,571 18,958 15,873 14,418 15,600 9,328 15,724 11.72%
-
Tax Rate 3.85% -0.96% 0.79% 4.71% -41.65% 28.48% 19.82% -
Total Cost 51,038 44,750 41,774 42,222 40,431 38,729 24,334 63.77%
-
Net Worth 281,216 130,834 248,372 231,716 225,079 208,737 202,431 24.47%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 9,390 2,927 - 8,178 - 3,498 - -
Div Payout % 50.56% 15.44% - 56.73% - 37.50% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 281,216 130,834 248,372 231,716 225,079 208,737 202,431 24.47%
NOSH 234,758 234,176 234,115 233,679 233,532 233,200 232,948 0.51%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 26.68% 29.76% 27.53% 25.46% 27.84% 19.41% 39.25% -
ROE 6.60% 14.49% 6.39% 6.22% 6.93% 4.47% 7.77% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 29.65 27.21 24.62 24.24 23.99 20.61 17.20 43.72%
EPS 7.91 4.05 6.78 6.17 6.68 4.00 6.75 11.14%
DPS 4.00 1.25 0.00 3.50 0.00 1.50 0.00 -
NAPS 1.1979 0.5587 1.0609 0.9916 0.9638 0.8951 0.869 23.83%
Adjusted Per Share Value based on latest NOSH - 233,679
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 3.68 3.37 3.05 2.99 2.96 2.54 2.12 44.38%
EPS 0.98 1.00 0.84 0.76 0.82 0.49 0.83 11.70%
DPS 0.50 0.15 0.00 0.43 0.00 0.18 0.00 -
NAPS 0.1486 0.0692 0.1313 0.1225 0.119 0.1103 0.107 24.45%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 4.74 3.71 3.76 3.77 3.52 3.44 2.80 -
P/RPS 15.99 13.64 15.27 15.55 14.67 16.69 16.28 -1.19%
P/EPS 59.92 45.83 55.46 61.10 52.69 86.00 41.48 27.75%
EY 1.67 2.18 1.80 1.64 1.90 1.16 2.41 -21.67%
DY 0.84 0.34 0.00 0.93 0.00 0.44 0.00 -
P/NAPS 3.96 6.64 3.54 3.80 3.65 3.84 3.22 14.77%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/05/17 24/02/17 17/11/16 18/08/16 25/05/16 25/02/16 19/11/15 -
Price 6.02 4.00 3.57 3.92 3.64 3.23 3.09 -
P/RPS 20.30 14.70 14.50 16.17 15.17 15.67 17.97 8.45%
P/EPS 76.10 49.41 52.65 63.53 54.49 80.75 45.78 40.28%
EY 1.31 2.02 1.90 1.57 1.84 1.24 2.18 -28.76%
DY 0.66 0.31 0.00 0.89 0.00 0.46 0.00 -
P/NAPS 5.03 7.16 3.37 3.95 3.78 3.61 3.56 25.88%

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