[VITROX] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 6.82%
YoY- 47.28%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 106,104 111,274 98,792 93,164 88,871 67,509 61,770 43.28%
PBT 24,807 27,189 19,801 23,171 21,557 14,883 17,009 28.51%
Tax -744 -856 -1,227 -1,283 -1,066 -1,168 -1,038 -19.86%
NP 24,063 26,333 18,574 21,888 20,491 13,715 15,971 31.32%
-
NP to SH 24,063 26,333 18,574 21,888 20,491 13,715 15,971 31.32%
-
Tax Rate 3.00% 3.15% 6.20% 5.54% 4.95% 7.85% 6.10% -
Total Cost 82,041 84,941 80,218 71,276 68,380 53,794 45,799 47.34%
-
Net Worth 130,898 127,949 116,300 111,500 114,705 107,237 103,042 17.24%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,200 2,894 2,894 2,316 2,316 4,597 4,597 8.53%
Div Payout % 21.61% 10.99% 15.58% 10.58% 11.30% 33.52% 28.79% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 130,898 127,949 116,300 111,500 114,705 107,237 103,042 17.24%
NOSH 230,657 231,247 231,535 228,999 231,820 231,864 231,607 -0.27%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 22.68% 23.67% 18.80% 23.49% 23.06% 20.32% 25.86% -
ROE 18.38% 20.58% 15.97% 19.63% 17.86% 12.79% 15.50% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 46.00 48.12 42.67 40.68 38.34 29.12 26.67 43.67%
EPS 10.43 11.39 8.02 9.56 8.84 5.92 6.90 31.61%
DPS 2.25 1.25 1.25 1.00 1.00 2.00 2.00 8.14%
NAPS 0.5675 0.5533 0.5023 0.4869 0.4948 0.4625 0.4449 17.56%
Adjusted Per Share Value based on latest NOSH - 228,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.61 5.88 5.22 4.92 4.70 3.57 3.27 43.16%
EPS 1.27 1.39 0.98 1.16 1.08 0.72 0.84 31.63%
DPS 0.27 0.15 0.15 0.12 0.12 0.24 0.24 8.14%
NAPS 0.0692 0.0676 0.0615 0.0589 0.0606 0.0567 0.0545 17.20%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.23 0.78 0.77 0.65 0.65 0.63 0.69 -
P/RPS 2.67 1.62 1.80 1.60 1.70 2.16 2.59 2.04%
P/EPS 11.79 6.85 9.60 6.80 7.35 10.65 10.01 11.49%
EY 8.48 14.60 10.42 14.70 13.60 9.39 9.99 -10.32%
DY 1.83 1.60 1.62 1.54 1.54 3.17 2.90 -26.36%
P/NAPS 2.17 1.41 1.53 1.33 1.31 1.36 1.55 25.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 22/08/13 23/05/13 27/02/13 22/11/12 16/08/12 -
Price 1.38 0.99 0.80 0.80 0.695 0.65 0.65 -
P/RPS 3.00 2.06 1.87 1.97 1.81 2.23 2.44 14.72%
P/EPS 13.23 8.69 9.97 8.37 7.86 10.99 9.43 25.24%
EY 7.56 11.50 10.03 11.95 12.72 9.10 10.61 -20.17%
DY 1.63 1.26 1.56 1.25 1.44 3.08 3.08 -34.49%
P/NAPS 2.43 1.79 1.59 1.64 1.40 1.41 1.46 40.31%

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