[VITROX] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 14.91%
YoY- 48.01%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 77,312 95,893 84,363 77,623 69,609 63,708 57,647 21.63%
PBT 22,274 21,354 23,410 22,423 19,315 18,777 15,999 24.70%
Tax -2,014 -656 -1,000 -1,083 -744 181 -126 535.61%
NP 20,260 20,698 22,410 21,340 18,571 18,958 15,873 17.68%
-
NP to SH 20,260 20,698 22,410 21,340 18,571 18,958 15,873 17.68%
-
Tax Rate 9.04% 3.07% 4.27% 4.83% 3.85% -0.96% 0.79% -
Total Cost 57,052 75,195 61,953 56,283 51,038 44,750 41,774 23.11%
-
Net Worth 350,422 330,109 316,188 293,440 281,216 130,834 248,372 25.82%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 14,105 7,048 - - 9,390 2,927 - -
Div Payout % 69.62% 34.05% - - 50.56% 15.44% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 350,422 330,109 316,188 293,440 281,216 130,834 248,372 25.82%
NOSH 470,175 470,159 470,092 234,884 234,758 234,176 234,115 59.24%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 26.21% 21.58% 26.56% 27.49% 26.68% 29.76% 27.53% -
ROE 5.78% 6.27% 7.09% 7.27% 6.60% 14.49% 6.39% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 16.44 20.41 17.95 33.05 29.65 27.21 24.62 -23.62%
EPS 4.31 4.40 4.77 9.09 7.91 4.05 6.78 -26.08%
DPS 3.00 1.50 0.00 0.00 4.00 1.25 0.00 -
NAPS 0.7453 0.7025 0.6729 1.2493 1.1979 0.5587 1.0609 -20.99%
Adjusted Per Share Value based on latest NOSH - 234,884
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4.09 5.07 4.46 4.10 3.68 3.37 3.05 21.62%
EPS 1.07 1.09 1.18 1.13 0.98 1.00 0.84 17.52%
DPS 0.75 0.37 0.00 0.00 0.50 0.15 0.00 -
NAPS 0.1852 0.1745 0.1671 0.1551 0.1486 0.0692 0.1313 25.79%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 5.35 6.21 4.44 8.06 4.74 3.71 3.76 -
P/RPS 32.54 30.43 24.73 24.39 15.99 13.64 15.27 65.67%
P/EPS 124.16 140.99 93.10 88.71 59.92 45.83 55.46 71.21%
EY 0.81 0.71 1.07 1.13 1.67 2.18 1.80 -41.30%
DY 0.56 0.24 0.00 0.00 0.84 0.34 0.00 -
P/NAPS 7.18 8.84 6.60 6.45 3.96 6.64 3.54 60.30%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 26/04/18 22/02/18 16/11/17 17/08/17 18/05/17 24/02/17 17/11/16 -
Price 5.09 6.33 5.57 4.80 6.02 4.00 3.57 -
P/RPS 30.96 31.02 31.02 14.52 20.30 14.70 14.50 65.89%
P/EPS 118.12 143.71 116.79 52.83 76.10 49.41 52.65 71.46%
EY 0.85 0.70 0.86 1.89 1.31 2.02 1.90 -41.53%
DY 0.59 0.24 0.00 0.00 0.66 0.31 0.00 -
P/NAPS 6.83 9.01 8.28 3.84 5.03 7.16 3.37 60.21%

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