[VITROX] QoQ TTM Result on 30-Sep-2015 [#3]

Stock

[VITROX] VITROX CORPORATION BHD

Announcement Date

19-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 9.76%

YoY- 19.96%

Quarter Report

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
TTM Result
Revenue	200,786	183,060	160,288	154,733	154,181	180,370	169,939	11.77%
YoY %	9.68%	14.21%	3.59%	0.36%	-14.52%	6.14%	-	-
Horiz. %	118.15%	107.72%	94.32%	91.05%	90.73%	106.14%	100.00%	-
PBT	58,786	57,163	55,729	56,204	48,275	55,373	50,023	11.37%
YoY %	2.84%	2.57%	-0.85%	16.42%	-12.82%	10.70%	-	-
Horiz. %	117.52%	114.27%	111.41%	112.36%	96.51%	110.70%	100.00%	-
Tax	-3,726	-6,555	-11,408	-7,464	-3,870	-938	-914	155.40%
YoY %	43.16%	42.54%	-52.84%	-92.87%	-312.58%	-2.63%	-	-
Horiz. %	407.66%	717.18%	1,248.14%	816.63%	423.41%	102.63%	100.00%	-
NP	55,060	50,608	44,321	48,740	44,405	54,435	49,109	7.93%
YoY %	8.80%	14.19%	-9.07%	9.76%	-18.43%	10.85%	-	-
Horiz. %	112.12%	103.05%	90.25%	99.25%	90.42%	110.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,060	50,608	44,321	48,740	44,405	54,435	49,109	7.93%
YoY %	8.80%	14.19%	-9.07%	9.76%	-18.43%	10.85%	-	-
Horiz. %	112.12%	103.05%	90.25%	99.25%	90.42%	110.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.34%	11.47%	20.47%	13.28%	8.02%	1.69%	1.83%	-
YoY %	-44.73%	-43.97%	54.14%	65.59%	374.56%	-7.65%	-	-
Horiz. %	346.45%	626.78%	1,118.58%	725.68%	438.25%	92.35%	100.00%	-
Total Cost	145,726	132,452	115,967	105,993	109,776	125,935	120,830	13.31%
YoY %	10.02%	14.22%	9.41%	-3.45%	-12.83%	4.22%	-	-
Horiz. %	120.60%	109.62%	95.98%	87.72%	90.85%	104.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	231,716	225,079	208,737	202,431	186,024	184,630	174,583	20.79%
YoY %	2.95%	7.83%	3.12%	8.82%	0.76%	5.75%	-	-
Horiz. %	132.73%	128.92%	119.56%	115.95%	106.55%	105.75%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	11,676	12,812	12,812	13,962	13,962	9,293	9,293	16.45%
YoY %	-8.87%	0.00%	-8.24%	0.00%	50.24%	0.00%	-	-
Horiz. %	125.64%	137.87%	137.87%	150.24%	150.24%	100.00%	100.00%	-
Div Payout %	21.21%	25.32%	28.91%	28.65%	31.44%	17.07%	18.92%	-
YoY %	-16.23%	-12.42%	0.91%	-8.87%	84.18%	-9.78%	-	-
Horiz. %	112.10%	133.83%	152.80%	151.43%	166.17%	90.22%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	231,716	225,079	208,737	202,431	186,024	184,630	174,583	20.79%
YoY %	2.95%	7.83%	3.12%	8.82%	0.76%	5.75%	-	-
Horiz. %	132.73%	128.92%	119.56%	115.95%	106.55%	105.75%	100.00%	-
NOSH	233,679	233,532	233,200	232,948	232,850	232,825	232,436	0.35%
YoY %	0.06%	0.14%	0.11%	0.04%	0.01%	0.17%	-	-
Horiz. %	100.53%	100.47%	100.33%	100.22%	100.18%	100.17%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	27.42%	27.65%	27.65%	31.50%	28.80%	30.18%	28.90%	-
YoY %	-0.83%	0.00%	-12.22%	9.38%	-4.57%	4.43%	-	-
Horiz. %	94.88%	95.67%	95.67%	109.00%	99.65%	104.43%	100.00%	-
ROE	23.76%	22.48%	21.23%	24.08%	23.87%	29.48%	28.13%	-
YoY %	5.69%	5.89%	-11.84%	0.88%	-19.03%	4.80%	-	-
Horiz. %	84.46%	79.91%	75.47%	85.60%	84.86%	104.80%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	85.92	78.39	68.73	66.42	66.21	77.47	73.11	11.37%
YoY %	9.61%	14.05%	3.48%	0.32%	-14.53%	5.96%	-	-
Horiz. %	117.52%	107.22%	94.01%	90.85%	90.56%	105.96%	100.00%	-
EPS	23.56	21.67	19.01	20.92	19.07	23.38	21.13	7.53%
YoY %	8.72%	13.99%	-9.13%	9.70%	-18.43%	10.65%	-	-
Horiz. %	111.50%	102.56%	89.97%	99.01%	90.25%	110.65%	100.00%	-
DPS	5.00	5.50	5.50	6.00	6.00	4.00	4.00	16.05%
YoY %	-9.09%	0.00%	-8.33%	0.00%	50.00%	0.00%	-	-
Horiz. %	125.00%	137.50%	137.50%	150.00%	150.00%	100.00%	100.00%	-
NAPS	0.9916	0.9638	0.8951	0.869	0.7989	0.793	0.7511	20.36%
YoY %	2.88%	7.68%	3.00%	8.77%	0.74%	5.58%	-	-
Horiz. %	132.02%	128.32%	119.17%	115.70%	106.36%	105.58%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 232,948
RPS	10.61	9.68	8.47	8.18	8.15	9.53	8.98	11.77%
YoY %	9.61%	14.29%	3.55%	0.37%	-14.48%	6.12%	-	-
Horiz. %	118.15%	107.80%	94.32%	91.09%	90.76%	106.12%	100.00%	-
EPS	2.91	2.68	2.34	2.58	2.35	2.88	2.60	7.80%
YoY %	8.58%	14.53%	-9.30%	9.79%	-18.40%	10.77%	-	-
Horiz. %	111.92%	103.08%	90.00%	99.23%	90.38%	110.77%	100.00%	-
DPS	0.62	0.68	0.68	0.74	0.74	0.49	0.49	17.00%
YoY %	-8.82%	0.00%	-8.11%	0.00%	51.02%	0.00%	-	-
Horiz. %	126.53%	138.78%	138.78%	151.02%	151.02%	100.00%	100.00%	-
NAPS	0.1225	0.119	0.1103	0.107	0.0983	0.0976	0.0923	20.79%
YoY %	2.94%	7.89%	3.08%	8.85%	0.72%	5.74%	-	-
Horiz. %	132.72%	128.93%	119.50%	115.93%	106.50%	105.74%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	3.77	3.52	3.44	2.80	3.38	3.28	2.27	-
P/RPS	4.39	4.49	5.00	4.22	5.10	4.23	3.10	26.13%
YoY %	-2.23%	-10.20%	18.48%	-17.25%	20.57%	36.45%	-	-
Horiz. %	141.61%	144.84%	161.29%	136.13%	164.52%	136.45%	100.00%	-
P/EPS	16.00	16.24	18.10	13.38	17.72	14.03	10.74	30.47%
YoY %	-1.48%	-10.28%	35.28%	-24.49%	26.30%	30.63%	-	-
Horiz. %	148.98%	151.21%	168.53%	124.58%	164.99%	130.63%	100.00%	-
EY	6.25	6.16	5.52	7.47	5.64	7.13	9.31	-23.34%
YoY %	1.46%	11.59%	-26.10%	32.45%	-20.90%	-23.42%	-	-
Horiz. %	67.13%	66.17%	59.29%	80.24%	60.58%	76.58%	100.00%	-
DY	1.33	1.56	1.60	2.14	1.78	1.22	1.76	-17.04%
YoY %	-14.74%	-2.50%	-25.23%	20.22%	45.90%	-30.68%	-	-
Horiz. %	75.57%	88.64%	90.91%	121.59%	101.14%	69.32%	100.00%	-
P/NAPS	3.80	3.65	3.84	3.22	4.23	4.14	3.02	16.56%
YoY %	4.11%	-4.95%	19.25%	-23.88%	2.17%	37.09%	-	-
Horiz. %	125.83%	120.86%	127.15%	106.62%	140.07%	137.09%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	18/08/16	25/05/16	25/02/16	19/11/15	20/08/15	21/05/15	25/02/15	-
Price	3.92	3.64	3.23	3.09	3.06	3.63	3.09	-
P/RPS	4.56	4.64	4.70	4.65	4.62	4.69	4.23	5.14%
YoY %	-1.72%	-1.28%	1.08%	0.65%	-1.49%	10.87%	-	-
Horiz. %	107.80%	109.69%	111.11%	109.93%	109.22%	110.87%	100.00%	-
P/EPS	16.64	16.80	17.00	14.77	16.05	15.53	14.63	8.96%
YoY %	-0.95%	-1.18%	15.10%	-7.98%	3.35%	6.15%	-	-
Horiz. %	113.74%	114.83%	116.20%	100.96%	109.71%	106.15%	100.00%	-
EY	6.01	5.95	5.88	6.77	6.23	6.44	6.84	-8.27%
YoY %	1.01%	1.19%	-13.15%	8.67%	-3.26%	-5.85%	-	-
Horiz. %	87.87%	86.99%	85.96%	98.98%	91.08%	94.15%	100.00%	-
DY	1.28	1.51	1.70	1.94	1.96	1.10	1.29	-0.51%
YoY %	-15.23%	-11.18%	-12.37%	-1.02%	78.18%	-14.73%	-	-
Horiz. %	99.22%	117.05%	131.78%	150.39%	151.94%	85.27%	100.00%	-
P/NAPS	3.95	3.78	3.61	3.56	3.83	4.58	4.11	-2.61%
YoY %	4.50%	4.71%	1.40%	-7.05%	-16.38%	11.44%	-	-
Horiz. %	96.11%	91.97%	87.83%	86.62%	93.19%	111.44%	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