[VITROX] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.15%
YoY- 54.3%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 154,181 180,370 169,939 155,955 152,754 116,007 106,104 28.37%
PBT 48,275 55,373 50,023 41,906 42,032 28,317 24,807 56.06%
Tax -3,870 -938 -914 -1,275 -927 -725 -744 201.11%
NP 44,405 54,435 49,109 40,631 41,105 27,592 24,063 50.61%
-
NP to SH 44,405 54,435 49,109 40,631 41,105 27,592 24,063 50.61%
-
Tax Rate 8.02% 1.69% 1.83% 3.04% 2.21% 2.56% 3.00% -
Total Cost 109,776 125,935 120,830 115,324 111,649 88,415 82,041 21.49%
-
Net Worth 186,024 184,630 174,583 164,652 152,907 136,044 130,898 26.48%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 13,962 9,293 9,293 6,951 6,951 5,200 5,200 93.53%
Div Payout % 31.44% 17.07% 18.92% 17.11% 16.91% 18.85% 21.61% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 186,024 184,630 174,583 164,652 152,907 136,044 130,898 26.48%
NOSH 232,850 232,825 232,436 232,428 232,241 231,802 230,657 0.63%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 28.80% 30.18% 28.90% 26.05% 26.91% 23.78% 22.68% -
ROE 23.87% 29.48% 28.13% 24.68% 26.88% 20.28% 18.38% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 66.21 77.47 73.11 67.10 65.77 50.05 46.00 27.56%
EPS 19.07 23.38 21.13 17.48 17.70 11.90 10.43 49.68%
DPS 6.00 4.00 4.00 3.00 3.00 2.25 2.25 92.64%
NAPS 0.7989 0.793 0.7511 0.7084 0.6584 0.5869 0.5675 25.68%
Adjusted Per Share Value based on latest NOSH - 232,428
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.15 9.53 8.98 8.24 8.07 6.13 5.61 28.35%
EPS 2.35 2.88 2.60 2.15 2.17 1.46 1.27 50.89%
DPS 0.74 0.49 0.49 0.37 0.37 0.27 0.27 96.20%
NAPS 0.0983 0.0976 0.0923 0.087 0.0808 0.0719 0.0692 26.44%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.38 3.28 2.27 2.79 2.55 1.50 1.23 -
P/RPS 5.10 4.23 3.10 4.16 3.88 3.00 2.67 54.13%
P/EPS 17.72 14.03 10.74 15.96 14.41 12.60 11.79 31.30%
EY 5.64 7.13 9.31 6.27 6.94 7.94 8.48 -23.86%
DY 1.78 1.22 1.76 1.08 1.18 1.50 1.83 -1.83%
P/NAPS 4.23 4.14 3.02 3.94 3.87 2.56 2.17 56.23%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 21/05/15 25/02/15 20/11/14 21/08/14 22/05/14 27/02/14 -
Price 3.06 3.63 3.09 2.67 2.64 1.98 1.38 -
P/RPS 4.62 4.69 4.23 3.98 4.01 3.96 3.00 33.46%
P/EPS 16.05 15.53 14.63 15.27 14.92 16.63 13.23 13.78%
EY 6.23 6.44 6.84 6.55 6.70 6.01 7.56 -12.13%
DY 1.96 1.10 1.29 1.12 1.14 1.14 1.63 13.11%
P/NAPS 3.83 4.58 4.11 3.77 4.01 3.37 2.43 35.54%

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