[VITROX] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 5.01%
YoY- 41.18%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 105,020 77,312 95,893 84,363 77,623 69,609 63,708 39.67%
PBT 29,514 22,274 21,354 23,410 22,423 19,315 18,777 35.29%
Tax -1,757 -2,014 -656 -1,000 -1,083 -744 181 -
NP 27,757 20,260 20,698 22,410 21,340 18,571 18,958 29.02%
-
NP to SH 27,757 20,260 20,698 22,410 21,340 18,571 18,958 29.02%
-
Tax Rate 5.95% 9.04% 3.07% 4.27% 4.83% 3.85% -0.96% -
Total Cost 77,263 57,052 75,195 61,953 56,283 51,038 44,750 44.06%
-
Net Worth 364,155 350,422 330,109 316,188 293,440 281,216 130,834 98.24%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 14,105 7,048 - - 9,390 2,927 -
Div Payout % - 69.62% 34.05% - - 50.56% 15.44% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 364,155 350,422 330,109 316,188 293,440 281,216 130,834 98.24%
NOSH 470,184 470,175 470,159 470,092 234,884 234,758 234,176 59.35%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 26.43% 26.21% 21.58% 26.56% 27.49% 26.68% 29.76% -
ROE 7.62% 5.78% 6.27% 7.09% 7.27% 6.60% 14.49% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 22.34 16.44 20.41 17.95 33.05 29.65 27.21 -12.35%
EPS 5.90 4.31 4.40 4.77 9.09 7.91 4.05 28.59%
DPS 0.00 3.00 1.50 0.00 0.00 4.00 1.25 -
NAPS 0.7745 0.7453 0.7025 0.6729 1.2493 1.1979 0.5587 24.40%
Adjusted Per Share Value based on latest NOSH - 470,092
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.55 4.09 5.07 4.46 4.10 3.68 3.37 39.58%
EPS 1.47 1.07 1.09 1.18 1.13 0.98 1.00 29.37%
DPS 0.00 0.75 0.37 0.00 0.00 0.50 0.15 -
NAPS 0.1925 0.1852 0.1745 0.1671 0.1551 0.1486 0.0692 98.16%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 5.58 5.35 6.21 4.44 8.06 4.74 3.71 -
P/RPS 24.98 32.54 30.43 24.73 24.39 15.99 13.64 49.85%
P/EPS 94.52 124.16 140.99 93.10 88.71 59.92 45.83 62.24%
EY 1.06 0.81 0.71 1.07 1.13 1.67 2.18 -38.24%
DY 0.00 0.56 0.24 0.00 0.00 0.84 0.34 -
P/NAPS 7.20 7.18 8.84 6.60 6.45 3.96 6.64 5.56%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 26/07/18 26/04/18 22/02/18 16/11/17 17/08/17 18/05/17 24/02/17 -
Price 6.32 5.09 6.33 5.57 4.80 6.02 4.00 -
P/RPS 28.30 30.96 31.02 31.02 14.52 20.30 14.70 54.94%
P/EPS 107.06 118.12 143.71 116.79 52.83 76.10 49.41 67.68%
EY 0.93 0.85 0.70 0.86 1.89 1.31 2.02 -40.46%
DY 0.00 0.59 0.24 0.00 0.00 0.66 0.31 -
P/NAPS 8.16 6.83 9.01 8.28 3.84 5.03 7.16 9.13%

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