[VITROX] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 19.85%
YoY- 51.94%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 33,262 35,130 36,341 36,169 31,863 28,274 25,564 19.12%
PBT 12,872 14,096 14,797 14,868 12,090 10,776 9,765 20.16%
Tax -416 -386 -413 -440 -52 -177 -162 87.20%
NP 12,456 13,710 14,384 14,428 12,038 10,599 9,603 18.87%
-
NP to SH 12,456 13,710 14,384 14,428 12,038 10,599 9,603 18.87%
-
Tax Rate 3.23% 2.74% 2.79% 2.96% 0.43% 1.64% 1.66% -
Total Cost 20,806 21,420 21,957 21,741 19,825 17,675 15,961 19.27%
-
Net Worth 49,484 46,714 47,084 44,558 40,905 36,972 34,189 27.86%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,870 3,870 1,550 3,101 2,327 2,327 2,326 40.28%
Div Payout % 31.07% 28.23% 10.78% 21.50% 19.33% 21.96% 24.22% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 49,484 46,714 47,084 44,558 40,905 36,972 34,189 27.86%
NOSH 154,831 154,784 155,290 154,877 154,826 155,152 155,126 -0.12%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 37.45% 39.03% 39.58% 39.89% 37.78% 37.49% 37.56% -
ROE 25.17% 29.35% 30.55% 32.38% 29.43% 28.67% 28.09% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.48 22.70 23.40 23.35 20.58 18.22 16.48 19.26%
EPS 8.04 8.86 9.26 9.32 7.78 6.83 6.19 18.98%
DPS 2.50 2.50 1.00 2.00 1.50 1.50 1.50 40.44%
NAPS 0.3196 0.3018 0.3032 0.2877 0.2642 0.2383 0.2204 28.02%
Adjusted Per Share Value based on latest NOSH - 154,877
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.76 1.86 1.92 1.91 1.68 1.49 1.35 19.28%
EPS 0.66 0.72 0.76 0.76 0.64 0.56 0.51 18.69%
DPS 0.20 0.20 0.08 0.16 0.12 0.12 0.12 40.44%
NAPS 0.0262 0.0247 0.0249 0.0236 0.0216 0.0195 0.0181 27.87%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.39 0.42 0.47 0.59 0.50 0.64 0.67 -
P/RPS 1.82 1.85 2.01 2.53 2.43 3.51 4.07 -41.43%
P/EPS 4.85 4.74 5.07 6.33 6.43 9.37 10.82 -41.34%
EY 20.63 21.09 19.71 15.79 15.55 10.67 9.24 70.57%
DY 6.41 5.95 2.13 3.39 3.00 2.34 2.24 101.17%
P/NAPS 1.22 1.39 1.55 2.05 1.89 2.69 3.04 -45.50%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 29/08/08 21/05/08 20/02/08 16/11/07 29/08/07 28/05/07 -
Price 0.33 0.41 0.51 0.48 0.60 0.66 0.65 -
P/RPS 1.54 1.81 2.18 2.06 2.92 3.62 3.94 -46.45%
P/EPS 4.10 4.63 5.51 5.15 7.72 9.66 10.50 -46.48%
EY 24.38 21.60 18.16 19.41 12.96 10.35 9.52 86.86%
DY 7.58 6.10 1.96 4.17 2.50 2.27 2.31 120.34%
P/NAPS 1.03 1.36 1.68 1.67 2.27 2.77 2.95 -50.32%

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