[VITROX] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 8.73%
YoY- 47.41%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 362,588 335,191 327,488 295,303 268,587 247,604 234,026 34.00%
PBT 96,552 89,461 86,502 83,931 76,520 69,222 60,920 36.05%
Tax -5,427 -4,753 -3,483 -2,548 -1,674 -1,402 3,929 -
NP 91,125 84,708 83,019 81,383 74,846 67,820 64,849 25.53%
-
NP to SH 91,125 84,708 83,019 81,383 74,846 67,820 64,849 25.53%
-
Tax Rate 5.62% 5.31% 4.03% 3.04% 2.19% 2.03% -6.45% -
Total Cost 271,463 250,483 244,469 213,920 193,741 179,784 169,177 37.17%
-
Net Worth 364,155 350,422 330,109 316,188 293,440 234,758 130,834 98.24%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 21,153 21,153 16,438 15,244 15,244 15,801 11,105 53.84%
Div Payout % 23.21% 24.97% 19.80% 18.73% 20.37% 23.30% 17.13% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 364,155 350,422 330,109 316,188 293,440 234,758 130,834 98.24%
NOSH 470,184 470,175 470,159 470,092 234,884 234,758 234,176 59.35%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 25.13% 25.27% 25.35% 27.56% 27.87% 27.39% 27.71% -
ROE 25.02% 24.17% 25.15% 25.74% 25.51% 28.89% 49.57% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 77.12 71.29 69.69 62.85 114.35 105.47 99.94 -15.90%
EPS 19.38 18.02 17.67 17.32 31.87 28.89 27.69 -21.22%
DPS 4.50 4.50 3.50 3.24 6.50 6.75 4.75 -3.54%
NAPS 0.7745 0.7453 0.7025 0.6729 1.2493 1.00 0.5587 24.40%
Adjusted Per Share Value based on latest NOSH - 470,092
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 19.17 17.72 17.31 15.61 14.20 13.09 12.37 34.02%
EPS 4.82 4.48 4.39 4.30 3.96 3.58 3.43 25.53%
DPS 1.12 1.12 0.87 0.81 0.81 0.84 0.59 53.49%
NAPS 0.1925 0.1852 0.1745 0.1671 0.1551 0.1241 0.0692 98.16%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 5.58 5.35 6.21 4.44 8.06 4.74 3.71 -
P/RPS 7.24 7.50 8.91 7.06 7.05 4.49 3.71 56.35%
P/EPS 28.79 29.70 35.15 25.64 25.29 16.41 13.40 66.73%
EY 3.47 3.37 2.84 3.90 3.95 6.09 7.46 -40.05%
DY 0.81 0.84 0.56 0.73 0.81 1.42 1.28 -26.35%
P/NAPS 7.20 7.18 8.84 6.60 6.45 4.74 6.64 5.56%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 26/07/18 26/04/18 22/02/18 16/11/17 17/08/17 18/05/17 24/02/17 -
Price 6.32 5.09 6.33 5.57 4.80 6.02 4.00 -
P/RPS 8.20 7.14 9.08 8.86 4.20 5.71 4.00 61.58%
P/EPS 32.61 28.25 35.83 32.16 15.06 20.84 14.44 72.38%
EY 3.07 3.54 2.79 3.11 6.64 4.80 6.92 -41.91%
DY 0.71 0.88 0.55 0.58 1.35 1.12 1.19 -29.19%
P/NAPS 8.16 6.83 9.01 8.28 3.84 6.02 7.16 9.13%

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