[VITROX] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 10.09%
YoY- 0.95%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 77,623 69,609 63,708 57,647 56,640 56,031 48,057 37.70%
PBT 22,423 19,315 18,777 15,999 15,131 11,013 13,042 43.56%
Tax -1,083 -744 181 -126 -713 4,587 -3,714 -56.05%
NP 21,340 18,571 18,958 15,873 14,418 15,600 9,328 73.70%
-
NP to SH 21,340 18,571 18,958 15,873 14,418 15,600 9,328 73.70%
-
Tax Rate 4.83% 3.85% -0.96% 0.79% 4.71% -41.65% 28.48% -
Total Cost 56,283 51,038 44,750 41,774 42,222 40,431 38,729 28.32%
-
Net Worth 293,440 281,216 130,834 248,372 231,716 225,079 208,737 25.51%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 9,390 2,927 - 8,178 - 3,498 -
Div Payout % - 50.56% 15.44% - 56.73% - 37.50% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 293,440 281,216 130,834 248,372 231,716 225,079 208,737 25.51%
NOSH 234,884 234,758 234,176 234,115 233,679 233,532 233,200 0.48%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 27.49% 26.68% 29.76% 27.53% 25.46% 27.84% 19.41% -
ROE 7.27% 6.60% 14.49% 6.39% 6.22% 6.93% 4.47% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 33.05 29.65 27.21 24.62 24.24 23.99 20.61 37.04%
EPS 9.09 7.91 4.05 6.78 6.17 6.68 4.00 72.93%
DPS 0.00 4.00 1.25 0.00 3.50 0.00 1.50 -
NAPS 1.2493 1.1979 0.5587 1.0609 0.9916 0.9638 0.8951 24.91%
Adjusted Per Share Value based on latest NOSH - 234,115
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.10 3.68 3.37 3.05 2.99 2.96 2.54 37.64%
EPS 1.13 0.98 1.00 0.84 0.76 0.82 0.49 74.63%
DPS 0.00 0.50 0.15 0.00 0.43 0.00 0.18 -
NAPS 0.1551 0.1486 0.0692 0.1313 0.1225 0.119 0.1103 25.53%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 8.06 4.74 3.71 3.76 3.77 3.52 3.44 -
P/RPS 24.39 15.99 13.64 15.27 15.55 14.67 16.69 28.80%
P/EPS 88.71 59.92 45.83 55.46 61.10 52.69 86.00 2.09%
EY 1.13 1.67 2.18 1.80 1.64 1.90 1.16 -1.73%
DY 0.00 0.84 0.34 0.00 0.93 0.00 0.44 -
P/NAPS 6.45 3.96 6.64 3.54 3.80 3.65 3.84 41.34%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 18/05/17 24/02/17 17/11/16 18/08/16 25/05/16 25/02/16 -
Price 4.80 6.02 4.00 3.57 3.92 3.64 3.23 -
P/RPS 14.52 20.30 14.70 14.50 16.17 15.17 15.67 -4.95%
P/EPS 52.83 76.10 49.41 52.65 63.53 54.49 80.75 -24.65%
EY 1.89 1.31 2.02 1.90 1.57 1.84 1.24 32.47%
DY 0.00 0.66 0.31 0.00 0.89 0.00 0.46 -
P/NAPS 3.84 5.03 7.16 3.37 3.95 3.78 3.61 4.20%

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