[VITROX] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 13.58%
YoY- 22.0%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 35,130 36,341 36,169 31,863 28,274 25,564 23,999 28.95%
PBT 14,096 14,797 14,868 12,090 10,776 9,765 9,825 27.23%
Tax -386 -413 -440 -52 -177 -162 -329 11.25%
NP 13,710 14,384 14,428 12,038 10,599 9,603 9,496 27.76%
-
NP to SH 13,710 14,384 14,428 12,038 10,599 9,603 9,496 27.76%
-
Tax Rate 2.74% 2.79% 2.96% 0.43% 1.64% 1.66% 3.35% -
Total Cost 21,420 21,957 21,741 19,825 17,675 15,961 14,503 29.72%
-
Net Worth 46,714 47,084 44,558 40,905 36,972 34,189 33,156 25.70%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,870 1,550 3,101 2,327 2,327 2,326 774 192.68%
Div Payout % 28.23% 10.78% 21.50% 19.33% 21.96% 24.22% 8.16% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 46,714 47,084 44,558 40,905 36,972 34,189 33,156 25.70%
NOSH 154,784 155,290 154,877 154,826 155,152 155,126 154,503 0.12%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 39.03% 39.58% 39.89% 37.78% 37.49% 37.56% 39.57% -
ROE 29.35% 30.55% 32.38% 29.43% 28.67% 28.09% 28.64% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 22.70 23.40 23.35 20.58 18.22 16.48 15.53 28.82%
EPS 8.86 9.26 9.32 7.78 6.83 6.19 6.15 27.58%
DPS 2.50 1.00 2.00 1.50 1.50 1.50 0.50 192.68%
NAPS 0.3018 0.3032 0.2877 0.2642 0.2383 0.2204 0.2146 25.54%
Adjusted Per Share Value based on latest NOSH - 154,826
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.86 1.92 1.91 1.68 1.49 1.35 1.27 28.99%
EPS 0.72 0.76 0.76 0.64 0.56 0.51 0.50 27.54%
DPS 0.20 0.08 0.16 0.12 0.12 0.12 0.04 192.68%
NAPS 0.0247 0.0249 0.0236 0.0216 0.0195 0.0181 0.0175 25.85%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.42 0.47 0.59 0.50 0.64 0.67 0.77 -
P/RPS 1.85 2.01 2.53 2.43 3.51 4.07 4.96 -48.21%
P/EPS 4.74 5.07 6.33 6.43 9.37 10.82 12.53 -47.72%
EY 21.09 19.71 15.79 15.55 10.67 9.24 7.98 91.26%
DY 5.95 2.13 3.39 3.00 2.34 2.24 0.65 338.18%
P/NAPS 1.39 1.55 2.05 1.89 2.69 3.04 3.59 -46.90%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 21/05/08 20/02/08 16/11/07 29/08/07 28/05/07 22/02/07 -
Price 0.41 0.51 0.48 0.60 0.66 0.65 0.74 -
P/RPS 1.81 2.18 2.06 2.92 3.62 3.94 4.76 -47.54%
P/EPS 4.63 5.51 5.15 7.72 9.66 10.50 12.04 -47.14%
EY 21.60 18.16 19.41 12.96 10.35 9.52 8.31 89.15%
DY 6.10 1.96 4.17 2.50 2.27 2.31 0.68 332.30%
P/NAPS 1.36 1.68 1.67 2.27 2.77 2.95 3.45 -46.26%

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