[VITROX] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -2.04%
YoY- 19.04%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 95,893 84,363 77,623 69,609 63,708 57,647 56,640 41.91%
PBT 21,354 23,410 22,423 19,315 18,777 15,999 15,131 25.73%
Tax -656 -1,000 -1,083 -744 181 -126 -713 -5.38%
NP 20,698 22,410 21,340 18,571 18,958 15,873 14,418 27.17%
-
NP to SH 20,698 22,410 21,340 18,571 18,958 15,873 14,418 27.17%
-
Tax Rate 3.07% 4.27% 4.83% 3.85% -0.96% 0.79% 4.71% -
Total Cost 75,195 61,953 56,283 51,038 44,750 41,774 42,222 46.77%
-
Net Worth 330,109 316,188 293,440 281,216 130,834 248,372 231,716 26.52%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 7,048 - - 9,390 2,927 - 8,178 -9.41%
Div Payout % 34.05% - - 50.56% 15.44% - 56.73% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 330,109 316,188 293,440 281,216 130,834 248,372 231,716 26.52%
NOSH 470,159 470,092 234,884 234,758 234,176 234,115 233,679 59.17%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 21.58% 26.56% 27.49% 26.68% 29.76% 27.53% 25.46% -
ROE 6.27% 7.09% 7.27% 6.60% 14.49% 6.39% 6.22% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.41 17.95 33.05 29.65 27.21 24.62 24.24 -10.80%
EPS 4.40 4.77 9.09 7.91 4.05 6.78 6.17 -20.13%
DPS 1.50 0.00 0.00 4.00 1.25 0.00 3.50 -43.06%
NAPS 0.7025 0.6729 1.2493 1.1979 0.5587 1.0609 0.9916 -20.47%
Adjusted Per Share Value based on latest NOSH - 234,758
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.07 4.46 4.10 3.68 3.37 3.05 2.99 42.06%
EPS 1.09 1.18 1.13 0.98 1.00 0.84 0.76 27.09%
DPS 0.37 0.00 0.00 0.50 0.15 0.00 0.43 -9.50%
NAPS 0.1745 0.1671 0.1551 0.1486 0.0692 0.1313 0.1225 26.52%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 6.21 4.44 8.06 4.74 3.71 3.76 3.77 -
P/RPS 30.43 24.73 24.39 15.99 13.64 15.27 15.55 56.26%
P/EPS 140.99 93.10 88.71 59.92 45.83 55.46 61.10 74.35%
EY 0.71 1.07 1.13 1.67 2.18 1.80 1.64 -42.68%
DY 0.24 0.00 0.00 0.84 0.34 0.00 0.93 -59.36%
P/NAPS 8.84 6.60 6.45 3.96 6.64 3.54 3.80 75.29%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 16/11/17 17/08/17 18/05/17 24/02/17 17/11/16 18/08/16 -
Price 6.33 5.57 4.80 6.02 4.00 3.57 3.92 -
P/RPS 31.02 31.02 14.52 20.30 14.70 14.50 16.17 54.20%
P/EPS 143.71 116.79 52.83 76.10 49.41 52.65 63.53 72.06%
EY 0.70 0.86 1.89 1.31 2.02 1.90 1.57 -41.55%
DY 0.24 0.00 0.00 0.66 0.31 0.00 0.89 -58.16%
P/NAPS 9.01 8.28 3.84 5.03 7.16 3.37 3.95 73.02%

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