[VITROX] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 29.32%
YoY- 1539.0%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 90,280 97,298 96,313 87,609 70,260 51,129 30,130 107.70%
PBT 30,438 33,335 34,616 32,546 25,295 17,615 8,687 130.51%
Tax -599 -678 -772 -733 -694 -433 -230 89.18%
NP 29,839 32,657 33,844 31,813 24,601 17,182 8,457 131.58%
-
NP to SH 29,839 32,657 33,844 31,813 24,601 17,182 8,457 131.58%
-
Tax Rate 1.97% 2.03% 2.23% 2.25% 2.74% 2.46% 2.65% -
Total Cost 60,441 64,641 62,469 55,796 45,659 33,947 21,673 98.00%
-
Net Worth 98,556 0 0 50,857 72,570 63,342 53,640 49.95%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 9,223 9,223 4,569 4,569 - - 612 509.11%
Div Payout % 30.91% 28.24% 13.50% 14.36% - - 7.25% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 98,556 0 0 50,857 72,570 63,342 53,640 49.95%
NOSH 232,116 155,125 151,914 152,313 152,458 152,376 152,604 32.22%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 33.05% 33.56% 35.14% 36.31% 35.01% 33.61% 28.07% -
ROE 30.28% 0.00% 0.00% 62.55% 33.90% 27.13% 15.77% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 38.89 62.72 63.40 57.52 46.08 33.55 19.74 57.08%
EPS 12.86 21.05 22.28 20.89 16.14 11.28 5.54 75.22%
DPS 3.97 5.95 3.00 3.00 0.00 0.00 0.40 361.19%
NAPS 0.4246 0.00 0.00 0.3339 0.476 0.4157 0.3515 13.41%
Adjusted Per Share Value based on latest NOSH - 152,313
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.77 5.14 5.09 4.63 3.71 2.70 1.59 107.86%
EPS 1.58 1.73 1.79 1.68 1.30 0.91 0.45 130.83%
DPS 0.49 0.49 0.24 0.24 0.00 0.00 0.03 542.65%
NAPS 0.0521 0.00 0.00 0.0269 0.0384 0.0335 0.0284 49.80%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.915 1.35 1.43 0.81 0.77 0.51 0.39 -
P/RPS 2.35 2.15 2.26 1.41 1.67 1.52 1.98 12.08%
P/EPS 7.12 6.41 6.42 3.88 4.77 4.52 7.04 0.75%
EY 14.05 15.59 15.58 25.79 20.96 22.11 14.21 -0.75%
DY 4.34 4.40 2.10 3.70 0.00 0.00 1.03 160.64%
P/NAPS 2.15 0.00 0.00 2.43 1.62 1.23 1.11 55.32%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 19/08/11 19/08/11 17/02/11 22/11/10 26/08/10 17/05/10 -
Price 0.92 1.18 1.18 1.01 0.85 0.72 0.52 -
P/RPS 2.37 1.88 1.86 1.76 1.84 2.15 2.63 -6.69%
P/EPS 7.16 5.61 5.30 4.84 5.27 6.39 9.38 -16.46%
EY 13.97 17.84 18.88 20.68 18.98 15.66 10.66 19.73%
DY 4.32 5.04 2.54 2.97 0.00 0.00 0.77 215.40%
P/NAPS 2.17 0.00 0.00 3.02 1.79 1.73 1.48 29.03%

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