[VITROX] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 6.16%
YoY- 18.87%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 390,339 406,328 394,684 379,995 362,588 335,191 327,488 12.45%
PBT 111,261 115,751 113,100 103,166 96,552 89,461 86,502 18.32%
Tax -5,791 -6,911 -7,616 -6,430 -5,427 -4,753 -3,483 40.47%
NP 105,470 108,840 105,484 96,736 91,125 84,708 83,019 17.35%
-
NP to SH 105,470 108,840 105,484 96,736 91,125 84,708 83,019 17.35%
-
Tax Rate 5.20% 5.97% 6.73% 6.23% 5.62% 5.31% 4.03% -
Total Cost 284,869 297,488 289,200 283,259 271,463 250,483 244,469 10.76%
-
Net Worth 443,086 437,359 413,330 392,796 364,155 350,422 330,109 21.74%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 27,054 27,054 22,336 21,153 21,153 21,153 16,438 39.52%
Div Payout % 25.65% 24.86% 21.17% 21.87% 23.21% 24.97% 19.80% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 443,086 437,359 413,330 392,796 364,155 350,422 330,109 21.74%
NOSH 470,744 470,582 470,552 470,422 470,184 470,175 470,159 0.08%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 27.02% 26.79% 26.73% 25.46% 25.13% 25.27% 25.35% -
ROE 23.80% 24.89% 25.52% 24.63% 25.02% 24.17% 25.15% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 82.92 86.35 83.92 80.80 77.12 71.29 69.69 12.32%
EPS 22.41 23.13 22.43 20.57 19.38 18.02 17.67 17.21%
DPS 5.75 5.75 4.75 4.50 4.50 4.50 3.50 39.35%
NAPS 0.9413 0.9294 0.8788 0.8352 0.7745 0.7453 0.7025 21.60%
Adjusted Per Share Value based on latest NOSH - 470,422
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 20.63 21.48 20.86 20.09 19.17 17.72 17.31 12.44%
EPS 5.58 5.75 5.58 5.11 4.82 4.48 4.39 17.39%
DPS 1.43 1.43 1.18 1.12 1.12 1.12 0.87 39.40%
NAPS 0.2342 0.2312 0.2185 0.2076 0.1925 0.1852 0.1745 21.73%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 6.99 7.18 6.29 8.00 5.58 5.35 6.21 -
P/RPS 8.43 8.32 7.50 9.90 7.24 7.50 8.91 -3.63%
P/EPS 31.20 31.04 28.05 38.89 28.79 29.70 35.15 -7.65%
EY 3.21 3.22 3.57 2.57 3.47 3.37 2.84 8.53%
DY 0.82 0.80 0.76 0.56 0.81 0.84 0.56 29.03%
P/NAPS 7.43 7.73 7.16 9.58 7.20 7.18 8.84 -10.96%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 25/07/19 25/04/19 26/02/19 25/10/18 26/07/18 26/04/18 22/02/18 -
Price 7.05 7.25 6.73 7.48 6.32 5.09 6.33 -
P/RPS 8.50 8.40 8.02 9.26 8.20 7.14 9.08 -4.31%
P/EPS 31.46 31.35 30.01 36.37 32.61 28.25 35.83 -8.32%
EY 3.18 3.19 3.33 2.75 3.07 3.54 2.79 9.14%
DY 0.82 0.79 0.71 0.60 0.71 0.88 0.55 30.60%
P/NAPS 7.49 7.80 7.66 8.96 8.16 6.83 9.01 -11.61%

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