[VITROX] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -15.14%
YoY- 16.3%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 116,007 106,104 111,274 98,792 93,164 88,871 67,509 43.51%
PBT 28,317 24,807 27,189 19,801 23,171 21,557 14,883 53.60%
Tax -725 -744 -856 -1,227 -1,283 -1,066 -1,168 -27.25%
NP 27,592 24,063 26,333 18,574 21,888 20,491 13,715 59.43%
-
NP to SH 27,592 24,063 26,333 18,574 21,888 20,491 13,715 59.43%
-
Tax Rate 2.56% 3.00% 3.15% 6.20% 5.54% 4.95% 7.85% -
Total Cost 88,415 82,041 84,941 80,218 71,276 68,380 53,794 39.31%
-
Net Worth 136,044 130,898 127,949 116,300 111,500 114,705 107,237 17.20%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 5,200 5,200 2,894 2,894 2,316 2,316 4,597 8.57%
Div Payout % 18.85% 21.61% 10.99% 15.58% 10.58% 11.30% 33.52% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 136,044 130,898 127,949 116,300 111,500 114,705 107,237 17.20%
NOSH 231,802 230,657 231,247 231,535 228,999 231,820 231,864 -0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 23.78% 22.68% 23.67% 18.80% 23.49% 23.06% 20.32% -
ROE 20.28% 18.38% 20.58% 15.97% 19.63% 17.86% 12.79% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 50.05 46.00 48.12 42.67 40.68 38.34 29.12 43.53%
EPS 11.90 10.43 11.39 8.02 9.56 8.84 5.92 59.34%
DPS 2.25 2.25 1.25 1.25 1.00 1.00 2.00 8.17%
NAPS 0.5869 0.5675 0.5533 0.5023 0.4869 0.4948 0.4625 17.22%
Adjusted Per Share Value based on latest NOSH - 231,535
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.13 5.61 5.88 5.22 4.92 4.70 3.57 43.44%
EPS 1.46 1.27 1.39 0.98 1.16 1.08 0.72 60.27%
DPS 0.27 0.27 0.15 0.15 0.12 0.12 0.24 8.17%
NAPS 0.0719 0.0692 0.0676 0.0615 0.0589 0.0606 0.0567 17.17%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.50 1.23 0.78 0.77 0.65 0.65 0.63 -
P/RPS 3.00 2.67 1.62 1.80 1.60 1.70 2.16 24.50%
P/EPS 12.60 11.79 6.85 9.60 6.80 7.35 10.65 11.87%
EY 7.94 8.48 14.60 10.42 14.70 13.60 9.39 -10.58%
DY 1.50 1.83 1.60 1.62 1.54 1.54 3.17 -39.30%
P/NAPS 2.56 2.17 1.41 1.53 1.33 1.31 1.36 52.51%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 27/02/14 21/11/13 22/08/13 23/05/13 27/02/13 22/11/12 -
Price 1.98 1.38 0.99 0.80 0.80 0.695 0.65 -
P/RPS 3.96 3.00 2.06 1.87 1.97 1.81 2.23 46.69%
P/EPS 16.63 13.23 8.69 9.97 8.37 7.86 10.99 31.83%
EY 6.01 7.56 11.50 10.03 11.95 12.72 9.10 -24.18%
DY 1.14 1.63 1.26 1.56 1.25 1.44 3.08 -48.48%
P/NAPS 3.37 2.43 1.79 1.59 1.64 1.40 1.41 78.85%

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