[VITROX] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 9.04%
YoY- 27.06%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 355,078 390,339 406,328 394,684 379,995 362,588 335,191 3.91%
PBT 95,536 111,261 115,751 113,100 103,166 96,552 89,461 4.47%
Tax -4,231 -5,791 -6,911 -7,616 -6,430 -5,427 -4,753 -7.45%
NP 91,305 105,470 108,840 105,484 96,736 91,125 84,708 5.12%
-
NP to SH 91,305 105,470 108,840 105,484 96,736 91,125 84,708 5.12%
-
Tax Rate 4.43% 5.20% 5.97% 6.73% 6.23% 5.62% 5.31% -
Total Cost 263,773 284,869 297,488 289,200 283,259 271,463 250,483 3.50%
-
Net Worth 457,217 443,086 437,359 413,330 392,796 364,155 350,422 19.38%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 27,054 27,054 27,054 22,336 21,153 21,153 21,153 17.80%
Div Payout % 29.63% 25.65% 24.86% 21.17% 21.87% 23.21% 24.97% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 457,217 443,086 437,359 413,330 392,796 364,155 350,422 19.38%
NOSH 470,954 470,744 470,582 470,552 470,422 470,184 470,175 0.11%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 25.71% 27.02% 26.79% 26.73% 25.46% 25.13% 25.27% -
ROE 19.97% 23.80% 24.89% 25.52% 24.63% 25.02% 24.17% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 75.42 82.92 86.35 83.92 80.80 77.12 71.29 3.82%
EPS 19.39 22.41 23.13 22.43 20.57 19.38 18.02 5.00%
DPS 5.75 5.75 5.75 4.75 4.50 4.50 4.50 17.73%
NAPS 0.9711 0.9413 0.9294 0.8788 0.8352 0.7745 0.7453 19.27%
Adjusted Per Share Value based on latest NOSH - 470,552
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 18.77 20.63 21.48 20.86 20.09 19.17 17.72 3.90%
EPS 4.83 5.58 5.75 5.58 5.11 4.82 4.48 5.13%
DPS 1.43 1.43 1.43 1.18 1.12 1.12 1.12 17.67%
NAPS 0.2417 0.2342 0.2312 0.2185 0.2076 0.1925 0.1852 19.40%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 7.52 6.99 7.18 6.29 8.00 5.58 5.35 -
P/RPS 9.97 8.43 8.32 7.50 9.90 7.24 7.50 20.87%
P/EPS 38.78 31.20 31.04 28.05 38.89 28.79 29.70 19.44%
EY 2.58 3.21 3.22 3.57 2.57 3.47 3.37 -16.29%
DY 0.76 0.82 0.80 0.76 0.56 0.81 0.84 -6.44%
P/NAPS 7.74 7.43 7.73 7.16 9.58 7.20 7.18 5.12%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 24/10/19 25/07/19 25/04/19 26/02/19 25/10/18 26/07/18 26/04/18 -
Price 8.07 7.05 7.25 6.73 7.48 6.32 5.09 -
P/RPS 10.70 8.50 8.40 8.02 9.26 8.20 7.14 30.92%
P/EPS 41.61 31.46 31.35 30.01 36.37 32.61 28.25 29.42%
EY 2.40 3.18 3.19 3.33 2.75 3.07 3.54 -22.80%
DY 0.71 0.82 0.79 0.71 0.60 0.71 0.88 -13.32%
P/NAPS 8.31 7.49 7.80 7.66 8.96 8.16 6.83 13.95%

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