[VITROX] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -8.63%
YoY- 21.29%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 61,770 66,147 79,203 90,280 97,298 96,313 87,609 -20.79%
PBT 17,009 15,544 23,005 30,438 33,335 34,616 32,546 -35.14%
Tax -1,038 -683 -779 -599 -678 -772 -733 26.13%
NP 15,971 14,861 22,226 29,839 32,657 33,844 31,813 -36.86%
-
NP to SH 15,971 14,861 22,226 29,839 32,657 33,844 31,813 -36.86%
-
Tax Rate 6.10% 4.39% 3.39% 1.97% 2.03% 2.23% 2.25% -
Total Cost 45,799 51,286 56,977 60,441 64,641 62,469 55,796 -12.34%
-
Net Worth 103,042 94,495 95,265 98,556 0 0 50,857 60.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 4,597 6,935 6,935 9,223 9,223 4,569 4,569 0.40%
Div Payout % 28.79% 46.67% 31.20% 30.91% 28.24% 13.50% 14.36% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 103,042 94,495 95,265 98,556 0 0 50,857 60.18%
NOSH 231,607 229,024 228,181 232,116 155,125 151,914 152,313 32.26%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 25.86% 22.47% 28.06% 33.05% 33.56% 35.14% 36.31% -
ROE 15.50% 15.73% 23.33% 30.28% 0.00% 0.00% 62.55% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.67 28.88 34.71 38.89 62.72 63.40 57.52 -40.12%
EPS 6.90 6.49 9.74 12.86 21.05 22.28 20.89 -52.24%
DPS 2.00 3.03 3.04 3.97 5.95 3.00 3.00 -23.70%
NAPS 0.4449 0.4126 0.4175 0.4246 0.00 0.00 0.3339 21.10%
Adjusted Per Share Value based on latest NOSH - 232,116
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.27 3.50 4.19 4.77 5.14 5.09 4.63 -20.70%
EPS 0.84 0.79 1.17 1.58 1.73 1.79 1.68 -37.03%
DPS 0.24 0.37 0.37 0.49 0.49 0.24 0.24 0.00%
NAPS 0.0545 0.0499 0.0504 0.0521 0.00 0.00 0.0269 60.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.69 0.73 0.87 0.915 1.35 1.43 0.81 -
P/RPS 2.59 2.53 2.51 2.35 2.15 2.26 1.41 50.04%
P/EPS 10.01 11.25 8.93 7.12 6.41 6.42 3.88 88.21%
EY 9.99 8.89 11.20 14.05 15.59 15.58 25.79 -46.89%
DY 2.90 4.15 3.49 4.34 4.40 2.10 3.70 -15.00%
P/NAPS 1.55 1.77 2.08 2.15 0.00 0.00 2.43 -25.92%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 24/05/12 28/02/12 18/11/11 19/08/11 19/08/11 17/02/11 -
Price 0.65 0.63 0.75 0.92 1.18 1.18 1.01 -
P/RPS 2.44 2.18 2.16 2.37 1.88 1.86 1.76 24.35%
P/EPS 9.43 9.71 7.70 7.16 5.61 5.30 4.84 56.05%
EY 10.61 10.30 12.99 13.97 17.84 18.88 20.68 -35.93%
DY 3.08 4.81 4.05 4.32 5.04 2.54 2.97 2.45%
P/NAPS 1.46 1.53 1.80 2.17 0.00 0.00 3.02 -38.42%

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