[VITROX] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 2.01%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 379,995 362,588 335,191 327,488 295,303 268,587 247,604 33.01%
PBT 103,166 96,552 89,461 86,502 83,931 76,520 69,222 30.44%
Tax -6,430 -5,427 -4,753 -3,483 -2,548 -1,674 -1,402 175.78%
NP 96,736 91,125 84,708 83,019 81,383 74,846 67,820 26.68%
-
NP to SH 96,736 91,125 84,708 83,019 81,383 74,846 67,820 26.68%
-
Tax Rate 6.23% 5.62% 5.31% 4.03% 3.04% 2.19% 2.03% -
Total Cost 283,259 271,463 250,483 244,469 213,920 193,741 179,784 35.36%
-
Net Worth 392,796 364,155 350,422 330,109 316,188 293,440 234,758 40.89%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 21,153 21,153 21,153 16,438 15,244 15,244 15,801 21.44%
Div Payout % 21.87% 23.21% 24.97% 19.80% 18.73% 20.37% 23.30% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 392,796 364,155 350,422 330,109 316,188 293,440 234,758 40.89%
NOSH 470,422 470,184 470,175 470,159 470,092 234,884 234,758 58.87%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 25.46% 25.13% 25.27% 25.35% 27.56% 27.87% 27.39% -
ROE 24.63% 25.02% 24.17% 25.15% 25.74% 25.51% 28.89% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 80.80 77.12 71.29 69.69 62.85 114.35 105.47 -16.26%
EPS 20.57 19.38 18.02 17.67 17.32 31.87 28.89 -20.24%
DPS 4.50 4.50 4.50 3.50 3.24 6.50 6.75 -23.66%
NAPS 0.8352 0.7745 0.7453 0.7025 0.6729 1.2493 1.00 -11.30%
Adjusted Per Share Value based on latest NOSH - 470,159
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 20.09 19.17 17.72 17.31 15.61 14.20 13.09 33.01%
EPS 5.11 4.82 4.48 4.39 4.30 3.96 3.58 26.74%
DPS 1.12 1.12 1.12 0.87 0.81 0.81 0.84 21.12%
NAPS 0.2076 0.1925 0.1852 0.1745 0.1671 0.1551 0.1241 40.87%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 8.00 5.58 5.35 6.21 4.44 8.06 4.74 -
P/RPS 9.90 7.24 7.50 8.91 7.06 7.05 4.49 69.32%
P/EPS 38.89 28.79 29.70 35.15 25.64 25.29 16.41 77.66%
EY 2.57 3.47 3.37 2.84 3.90 3.95 6.09 -43.70%
DY 0.56 0.81 0.84 0.56 0.73 0.81 1.42 -46.19%
P/NAPS 9.58 7.20 7.18 8.84 6.60 6.45 4.74 59.78%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 25/10/18 26/07/18 26/04/18 22/02/18 16/11/17 17/08/17 18/05/17 -
Price 7.48 6.32 5.09 6.33 5.57 4.80 6.02 -
P/RPS 9.26 8.20 7.14 9.08 8.86 4.20 5.71 37.99%
P/EPS 36.37 32.61 28.25 35.83 32.16 15.06 20.84 44.90%
EY 2.75 3.07 3.54 2.79 3.11 6.64 4.80 -30.99%
DY 0.60 0.71 0.88 0.55 0.58 1.35 1.12 -34.01%
P/NAPS 8.96 8.16 6.83 9.01 8.28 3.84 6.02 30.32%

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