[VITROX] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 20.62%
YoY- 161.21%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 40,058 38,914 33,259 42,502 39,506 65,103 22,828 45.43%
PBT 19,610 13,508 9,579 13,507 11,681 20,606 4,229 177.81%
Tax -3,886 -3,542 -266 230 -292 -610 -242 535.41%
NP 15,724 9,966 9,313 13,737 11,389 19,996 3,987 149.41%
-
NP to SH 15,724 9,966 9,313 13,737 11,389 19,996 3,987 149.41%
-
Tax Rate 19.82% 26.22% 2.78% -1.70% 2.50% 2.96% 5.72% -
Total Cost 24,334 28,948 23,946 28,765 28,117 45,107 18,841 18.57%
-
Net Worth 202,431 186,024 184,630 174,583 164,652 152,907 136,044 30.30%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 9,314 - 4,648 - 4,644 - -
Div Payout % - 93.46% - 33.84% - 23.23% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 202,431 186,024 184,630 174,583 164,652 152,907 136,044 30.30%
NOSH 232,948 232,850 232,825 232,436 232,428 232,241 231,802 0.32%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 39.25% 25.61% 28.00% 32.32% 28.83% 30.71% 17.47% -
ROE 7.77% 5.36% 5.04% 7.87% 6.92% 13.08% 2.93% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 17.20 16.71 14.28 18.29 17.00 28.03 9.85 44.95%
EPS 6.75 4.28 4.00 5.91 4.90 8.61 1.72 148.59%
DPS 0.00 4.00 0.00 2.00 0.00 2.00 0.00 -
NAPS 0.869 0.7989 0.793 0.7511 0.7084 0.6584 0.5869 29.87%
Adjusted Per Share Value based on latest NOSH - 232,436
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.12 2.06 1.76 2.25 2.09 3.44 1.21 45.28%
EPS 0.83 0.53 0.49 0.73 0.60 1.06 0.21 149.77%
DPS 0.00 0.49 0.00 0.25 0.00 0.25 0.00 -
NAPS 0.107 0.0983 0.0976 0.0923 0.087 0.0808 0.0719 30.31%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.80 3.38 3.28 2.27 2.79 2.55 1.50 -
P/RPS 16.28 20.22 22.96 12.41 16.41 9.10 15.23 4.54%
P/EPS 41.48 78.97 82.00 38.41 56.94 29.62 87.21 -39.04%
EY 2.41 1.27 1.22 2.60 1.76 3.38 1.15 63.68%
DY 0.00 1.18 0.00 0.88 0.00 0.78 0.00 -
P/NAPS 3.22 4.23 4.14 3.02 3.94 3.87 2.56 16.50%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 20/08/15 21/05/15 25/02/15 20/11/14 21/08/14 22/05/14 -
Price 3.09 3.06 3.63 3.09 2.67 2.64 1.98 -
P/RPS 17.97 18.31 25.41 16.90 15.71 9.42 20.11 -7.22%
P/EPS 45.78 71.50 90.75 52.28 54.49 30.66 115.12 -45.89%
EY 2.18 1.40 1.10 1.91 1.84 3.26 0.87 84.38%
DY 0.00 1.31 0.00 0.65 0.00 0.76 0.00 -
P/NAPS 3.56 3.83 4.58 4.11 3.77 4.01 3.37 3.72%

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