[VITROX] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 57.78%
YoY- 38.06%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 56,640 56,031 48,057 40,058 38,914 33,259 42,502 21.12%
PBT 15,131 11,013 13,042 19,610 13,508 9,579 13,507 7.87%
Tax -713 4,587 -3,714 -3,886 -3,542 -266 230 -
NP 14,418 15,600 9,328 15,724 9,966 9,313 13,737 3.28%
-
NP to SH 14,418 15,600 9,328 15,724 9,966 9,313 13,737 3.28%
-
Tax Rate 4.71% -41.65% 28.48% 19.82% 26.22% 2.78% -1.70% -
Total Cost 42,222 40,431 38,729 24,334 28,948 23,946 28,765 29.18%
-
Net Worth 231,716 225,079 208,737 202,431 186,024 184,630 174,583 20.79%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 8,178 - 3,498 - 9,314 - 4,648 45.79%
Div Payout % 56.73% - 37.50% - 93.46% - 33.84% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 231,716 225,079 208,737 202,431 186,024 184,630 174,583 20.79%
NOSH 233,679 233,532 233,200 232,948 232,850 232,825 232,436 0.35%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 25.46% 27.84% 19.41% 39.25% 25.61% 28.00% 32.32% -
ROE 6.22% 6.93% 4.47% 7.77% 5.36% 5.04% 7.87% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.24 23.99 20.61 17.20 16.71 14.28 18.29 20.67%
EPS 6.17 6.68 4.00 6.75 4.28 4.00 5.91 2.91%
DPS 3.50 0.00 1.50 0.00 4.00 0.00 2.00 45.26%
NAPS 0.9916 0.9638 0.8951 0.869 0.7989 0.793 0.7511 20.36%
Adjusted Per Share Value based on latest NOSH - 232,948
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.99 2.96 2.54 2.12 2.06 1.76 2.25 20.89%
EPS 0.76 0.82 0.49 0.83 0.53 0.49 0.73 2.72%
DPS 0.43 0.00 0.18 0.00 0.49 0.00 0.25 43.60%
NAPS 0.1225 0.119 0.1103 0.107 0.0983 0.0976 0.0923 20.79%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 3.77 3.52 3.44 2.80 3.38 3.28 2.27 -
P/RPS 15.55 14.67 16.69 16.28 20.22 22.96 12.41 16.24%
P/EPS 61.10 52.69 86.00 41.48 78.97 82.00 38.41 36.30%
EY 1.64 1.90 1.16 2.41 1.27 1.22 2.60 -26.47%
DY 0.93 0.00 0.44 0.00 1.18 0.00 0.88 3.75%
P/NAPS 3.80 3.65 3.84 3.22 4.23 4.14 3.02 16.56%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 25/05/16 25/02/16 19/11/15 20/08/15 21/05/15 25/02/15 -
Price 3.92 3.64 3.23 3.09 3.06 3.63 3.09 -
P/RPS 16.17 15.17 15.67 17.97 18.31 25.41 16.90 -2.90%
P/EPS 63.53 54.49 80.75 45.78 71.50 90.75 52.28 13.88%
EY 1.57 1.84 1.24 2.18 1.40 1.10 1.91 -12.26%
DY 0.89 0.00 0.46 0.00 1.31 0.00 0.65 23.32%
P/NAPS 3.95 3.78 3.61 3.56 3.83 4.58 4.11 -2.61%

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