[VITROX] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 6.38%
YoY- 300.19%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 79,203 90,280 97,298 96,313 87,609 70,260 51,129 33.77%
PBT 23,005 30,438 33,335 34,616 32,546 25,295 17,615 19.42%
Tax -779 -599 -678 -772 -733 -694 -433 47.76%
NP 22,226 29,839 32,657 33,844 31,813 24,601 17,182 18.66%
-
NP to SH 22,226 29,839 32,657 33,844 31,813 24,601 17,182 18.66%
-
Tax Rate 3.39% 1.97% 2.03% 2.23% 2.25% 2.74% 2.46% -
Total Cost 56,977 60,441 64,641 62,469 55,796 45,659 33,947 41.09%
-
Net Worth 95,265 98,556 0 0 50,857 72,570 63,342 31.17%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,935 9,223 9,223 4,569 4,569 - - -
Div Payout % 31.20% 30.91% 28.24% 13.50% 14.36% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 95,265 98,556 0 0 50,857 72,570 63,342 31.17%
NOSH 228,181 232,116 155,125 151,914 152,313 152,458 152,376 30.79%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 28.06% 33.05% 33.56% 35.14% 36.31% 35.01% 33.61% -
ROE 23.33% 30.28% 0.00% 0.00% 62.55% 33.90% 27.13% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.71 38.89 62.72 63.40 57.52 46.08 33.55 2.28%
EPS 9.74 12.86 21.05 22.28 20.89 16.14 11.28 -9.29%
DPS 3.04 3.97 5.95 3.00 3.00 0.00 0.00 -
NAPS 0.4175 0.4246 0.00 0.00 0.3339 0.476 0.4157 0.28%
Adjusted Per Share Value based on latest NOSH - 151,914
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.19 4.77 5.14 5.09 4.63 3.71 2.70 33.93%
EPS 1.17 1.58 1.73 1.79 1.68 1.30 0.91 18.18%
DPS 0.37 0.49 0.49 0.24 0.24 0.00 0.00 -
NAPS 0.0504 0.0521 0.00 0.00 0.0269 0.0384 0.0335 31.20%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.87 0.915 1.35 1.43 0.81 0.77 0.51 -
P/RPS 2.51 2.35 2.15 2.26 1.41 1.67 1.52 39.58%
P/EPS 8.93 7.12 6.41 6.42 3.88 4.77 4.52 57.25%
EY 11.20 14.05 15.59 15.58 25.79 20.96 22.11 -36.37%
DY 3.49 4.34 4.40 2.10 3.70 0.00 0.00 -
P/NAPS 2.08 2.15 0.00 0.00 2.43 1.62 1.23 41.80%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 18/11/11 19/08/11 19/08/11 17/02/11 22/11/10 26/08/10 -
Price 0.75 0.92 1.18 1.18 1.01 0.85 0.72 -
P/RPS 2.16 2.37 1.88 1.86 1.76 1.84 2.15 0.30%
P/EPS 7.70 7.16 5.61 5.30 4.84 5.27 6.39 13.19%
EY 12.99 13.97 17.84 18.88 20.68 18.98 15.66 -11.68%
DY 4.05 4.32 5.04 2.54 2.97 0.00 0.00 -
P/NAPS 1.80 2.17 0.00 0.00 3.02 1.79 1.73 2.67%

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