[VITROX] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 20.87%
YoY- 104.09%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 154,733 154,181 180,370 169,939 155,955 152,754 116,007 21.14%
PBT 56,204 48,275 55,373 50,023 41,906 42,032 28,317 57.86%
Tax -7,464 -3,870 -938 -914 -1,275 -927 -725 372.57%
NP 48,740 44,405 54,435 49,109 40,631 41,105 27,592 46.07%
-
NP to SH 48,740 44,405 54,435 49,109 40,631 41,105 27,592 46.07%
-
Tax Rate 13.28% 8.02% 1.69% 1.83% 3.04% 2.21% 2.56% -
Total Cost 105,993 109,776 125,935 120,830 115,324 111,649 88,415 12.83%
-
Net Worth 202,431 186,024 184,630 174,583 164,652 152,907 136,044 30.30%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 13,962 13,962 9,293 9,293 6,951 6,951 5,200 93.06%
Div Payout % 28.65% 31.44% 17.07% 18.92% 17.11% 16.91% 18.85% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 202,431 186,024 184,630 174,583 164,652 152,907 136,044 30.30%
NOSH 232,948 232,850 232,825 232,436 232,428 232,241 231,802 0.32%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 31.50% 28.80% 30.18% 28.90% 26.05% 26.91% 23.78% -
ROE 24.08% 23.87% 29.48% 28.13% 24.68% 26.88% 20.28% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 66.42 66.21 77.47 73.11 67.10 65.77 50.05 20.74%
EPS 20.92 19.07 23.38 21.13 17.48 17.70 11.90 45.61%
DPS 6.00 6.00 4.00 4.00 3.00 3.00 2.25 92.18%
NAPS 0.869 0.7989 0.793 0.7511 0.7084 0.6584 0.5869 29.87%
Adjusted Per Share Value based on latest NOSH - 232,436
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.18 8.15 9.53 8.98 8.24 8.07 6.13 21.18%
EPS 2.58 2.35 2.88 2.60 2.15 2.17 1.46 46.11%
DPS 0.74 0.74 0.49 0.49 0.37 0.37 0.27 95.72%
NAPS 0.107 0.0983 0.0976 0.0923 0.087 0.0808 0.0719 30.31%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.80 3.38 3.28 2.27 2.79 2.55 1.50 -
P/RPS 4.22 5.10 4.23 3.10 4.16 3.88 3.00 25.51%
P/EPS 13.38 17.72 14.03 10.74 15.96 14.41 12.60 4.08%
EY 7.47 5.64 7.13 9.31 6.27 6.94 7.94 -3.98%
DY 2.14 1.78 1.22 1.76 1.08 1.18 1.50 26.70%
P/NAPS 3.22 4.23 4.14 3.02 3.94 3.87 2.56 16.50%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 20/08/15 21/05/15 25/02/15 20/11/14 21/08/14 22/05/14 -
Price 3.09 3.06 3.63 3.09 2.67 2.64 1.98 -
P/RPS 4.65 4.62 4.69 4.23 3.98 4.01 3.96 11.29%
P/EPS 14.77 16.05 15.53 14.63 15.27 14.92 16.63 -7.59%
EY 6.77 6.23 6.44 6.84 6.55 6.70 6.01 8.25%
DY 1.94 1.96 1.10 1.29 1.12 1.14 1.14 42.49%
P/NAPS 3.56 3.83 4.58 4.11 3.77 4.01 3.37 3.72%

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