[VITROX] QoQ TTM Result on 30-Sep-2008 [#3]

Stock

[VITROX] VITROX CORPORATION BHD

Announcement Date

14-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -9.15%

YoY- 3.47%

Quarter Report

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	17,980	20,534	26,413	33,262	35,130	36,341	36,169	-37.27%
YoY %	-12.44%	-22.26%	-20.59%	-5.32%	-3.33%	0.48%	-	-
Horiz. %	49.71%	56.77%	73.03%	91.96%	97.13%	100.48%	100.00%	-
PBT	2,213	4,043	8,599	12,872	14,096	14,797	14,868	-71.94%
YoY %	-45.26%	-52.98%	-33.20%	-8.68%	-4.74%	-0.48%	-	-
Horiz. %	14.88%	27.19%	57.84%	86.58%	94.81%	99.52%	100.00%	-
Tax	-146	-246	-274	-416	-386	-413	-440	-52.10%
YoY %	40.65%	10.22%	34.13%	-7.77%	6.54%	6.14%	-	-
Horiz. %	33.18%	55.91%	62.27%	94.55%	87.73%	93.86%	100.00%	-
NP	2,067	3,797	8,325	12,456	13,710	14,384	14,428	-72.65%
YoY %	-45.56%	-54.39%	-33.16%	-9.15%	-4.69%	-0.30%	-	-
Horiz. %	14.33%	26.32%	57.70%	86.33%	95.02%	99.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,067	3,797	8,325	12,456	13,710	14,384	14,428	-72.65%
YoY %	-45.56%	-54.39%	-33.16%	-9.15%	-4.69%	-0.30%	-	-
Horiz. %	14.33%	26.32%	57.70%	86.33%	95.02%	99.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.60%	6.08%	3.19%	3.23%	2.74%	2.79%	2.96%	-
YoY %	8.55%	90.60%	-1.24%	17.88%	-1.79%	-5.74%	-	-
Horiz. %	222.97%	205.41%	107.77%	109.12%	92.57%	94.26%	100.00%	-
Total Cost	15,913	16,737	18,088	20,806	21,420	21,957	21,741	-18.79%
YoY %	-4.92%	-7.47%	-13.06%	-2.87%	-2.45%	0.99%	-	-
Horiz. %	73.19%	76.98%	83.20%	95.70%	98.52%	100.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	46,511	46,124	50,531	49,484	46,714	47,084	44,558	2.90%
YoY %	0.84%	-8.72%	2.12%	5.93%	-0.79%	5.67%	-	-
Horiz. %	104.38%	103.51%	113.41%	111.06%	104.84%	105.67%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	1,688	4,171	3,095	3,870	3,870	1,550	3,101	-33.35%
YoY %	-59.53%	34.77%	-20.03%	0.00%	149.68%	-50.02%	-	-
Horiz. %	54.43%	134.50%	99.81%	124.80%	124.80%	49.98%	100.00%	-
Div Payout %	81.70%	109.86%	37.19%	31.07%	28.23%	10.78%	21.50%	-
YoY %	-25.63%	195.40%	19.70%	10.06%	161.87%	-49.86%	-	-
Horiz. %	380.00%	510.98%	172.98%	144.51%	131.30%	50.14%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	46,511	46,124	50,531	49,484	46,714	47,084	44,558	2.90%
YoY %	0.84%	-8.72%	2.12%	5.93%	-0.79%	5.67%	-	-
Horiz. %	104.38%	103.51%	113.41%	111.06%	104.84%	105.67%	100.00%	-
NOSH	153,200	153,695	157,222	154,831	154,784	155,290	154,877	-0.72%
YoY %	-0.32%	-2.24%	1.54%	0.03%	-0.33%	0.27%	-	-
Horiz. %	98.92%	99.24%	101.51%	99.97%	99.94%	100.27%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	11.50%	18.49%	31.52%	37.45%	39.03%	39.58%	39.89%	-
YoY %	-37.80%	-41.34%	-15.83%	-4.05%	-1.39%	-0.78%	-	-
Horiz. %	28.83%	46.35%	79.02%	93.88%	97.84%	99.22%	100.00%	-
ROE	4.44%	8.23%	16.47%	25.17%	29.35%	30.55%	32.38%	-
YoY %	-46.05%	-50.03%	-34.56%	-14.24%	-3.93%	-5.65%	-	-
Horiz. %	13.71%	25.42%	50.86%	77.73%	90.64%	94.35%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	11.74	13.36	16.80	21.48	22.70	23.40	23.35	-36.79%
YoY %	-12.13%	-20.48%	-21.79%	-5.37%	-2.99%	0.21%	-	-
Horiz. %	50.28%	57.22%	71.95%	91.99%	97.22%	100.21%	100.00%	-
EPS	1.35	2.47	5.30	8.04	8.86	9.26	9.32	-72.45%
YoY %	-45.34%	-53.40%	-34.08%	-9.26%	-4.32%	-0.64%	-	-
Horiz. %	14.48%	26.50%	56.87%	86.27%	95.06%	99.36%	100.00%	-
DPS	1.10	2.71	2.00	2.50	2.50	1.00	2.00	-32.89%
YoY %	-59.41%	35.50%	-20.00%	0.00%	150.00%	-50.00%	-	-
Horiz. %	55.00%	135.50%	100.00%	125.00%	125.00%	50.00%	100.00%	-
NAPS	0.3036	0.3001	0.3214	0.3196	0.3018	0.3032	0.2877	3.65%
YoY %	1.17%	-6.63%	0.56%	5.90%	-0.46%	5.39%	-	-
Horiz. %	105.53%	104.31%	111.71%	111.09%	104.90%	105.39%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 154,831
RPS	0.95	1.09	1.40	1.76	1.86	1.92	1.91	-37.25%
YoY %	-12.84%	-22.14%	-20.45%	-5.38%	-3.12%	0.52%	-	-
Horiz. %	49.74%	57.07%	73.30%	92.15%	97.38%	100.52%	100.00%	-
EPS	0.11	0.20	0.44	0.66	0.72	0.76	0.76	-72.46%
YoY %	-45.00%	-54.55%	-33.33%	-8.33%	-5.26%	0.00%	-	-
Horiz. %	14.47%	26.32%	57.89%	86.84%	94.74%	100.00%	100.00%	-
DPS	0.09	0.22	0.16	0.20	0.20	0.08	0.16	-31.88%
YoY %	-59.09%	37.50%	-20.00%	0.00%	150.00%	-50.00%	-	-
Horiz. %	56.25%	137.50%	100.00%	125.00%	125.00%	50.00%	100.00%	-
NAPS	0.0246	0.0244	0.0267	0.0262	0.0247	0.0249	0.0236	2.80%
YoY %	0.82%	-8.61%	1.91%	6.07%	-0.80%	5.51%	-	-
Horiz. %	104.24%	103.39%	113.14%	111.02%	104.66%	105.51%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.39	0.25	0.31	0.39	0.42	0.47	0.59	-
P/RPS	3.32	1.87	1.85	1.82	1.85	2.01	2.53	19.88%
YoY %	77.54%	1.08%	1.65%	-1.62%	-7.96%	-20.55%	-	-
Horiz. %	131.23%	73.91%	73.12%	71.94%	73.12%	79.45%	100.00%	-
P/EPS	28.91	10.12	5.85	4.85	4.74	5.07	6.33	175.52%
YoY %	185.67%	72.99%	20.62%	2.32%	-6.51%	-19.91%	-	-
Horiz. %	456.71%	159.87%	92.42%	76.62%	74.88%	80.09%	100.00%	-
EY	3.46	9.88	17.08	20.63	21.09	19.71	15.79	-63.68%
YoY %	-64.98%	-42.15%	-17.21%	-2.18%	7.00%	24.83%	-	-
Horiz. %	21.91%	62.57%	108.17%	130.65%	133.57%	124.83%	100.00%	-
DY	2.83	10.86	6.45	6.41	5.95	2.13	3.39	-11.35%
YoY %	-73.94%	68.37%	0.62%	7.73%	179.34%	-37.17%	-	-
Horiz. %	83.48%	320.35%	190.27%	189.09%	175.52%	62.83%	100.00%	-
P/NAPS	1.28	0.83	0.96	1.22	1.39	1.55	2.05	-26.96%
YoY %	54.22%	-13.54%	-21.31%	-12.23%	-10.32%	-24.39%	-	-
Horiz. %	62.44%	40.49%	46.83%	59.51%	67.80%	75.61%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	13/08/09	28/05/09	20/02/09	14/11/08	29/08/08	21/05/08	20/02/08	-
Price	0.30	0.30	0.27	0.33	0.41	0.51	0.48	-
P/RPS	2.56	2.25	1.61	1.54	1.81	2.18	2.06	15.60%
YoY %	13.78%	39.75%	4.55%	-14.92%	-16.97%	5.83%	-	-
Horiz. %	124.27%	109.22%	78.16%	74.76%	87.86%	105.83%	100.00%	-
P/EPS	22.24	12.14	5.10	4.10	4.63	5.51	5.15	165.42%
YoY %	83.20%	138.04%	24.39%	-11.45%	-15.97%	6.99%	-	-
Horiz. %	431.84%	235.73%	99.03%	79.61%	89.90%	106.99%	100.00%	-
EY	4.50	8.23	19.61	24.38	21.60	18.16	19.41	-62.29%
YoY %	-45.32%	-58.03%	-19.57%	12.87%	18.94%	-6.44%	-	-
Horiz. %	23.18%	42.40%	101.03%	125.61%	111.28%	93.56%	100.00%	-
DY	3.67	9.05	7.41	7.58	6.10	1.96	4.17	-8.16%
YoY %	-59.45%	22.13%	-2.24%	24.26%	211.22%	-53.00%	-	-
Horiz. %	88.01%	217.03%	177.70%	181.77%	146.28%	47.00%	100.00%	-
P/NAPS	0.99	1.00	0.84	1.03	1.36	1.68	1.67	-29.45%
YoY %	-1.00%	19.05%	-18.45%	-24.26%	-19.05%	0.60%	-	-
Horiz. %	59.28%	59.88%	50.30%	61.68%	81.44%	100.60%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos