[VITROX] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 14.67%
YoY- 26.06%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 169,939 155,955 152,754 116,007 106,104 111,274 98,792 43.42%
PBT 50,023 41,906 42,032 28,317 24,807 27,189 19,801 85.17%
Tax -914 -1,275 -927 -725 -744 -856 -1,227 -17.78%
NP 49,109 40,631 41,105 27,592 24,063 26,333 18,574 90.86%
-
NP to SH 49,109 40,631 41,105 27,592 24,063 26,333 18,574 90.86%
-
Tax Rate 1.83% 3.04% 2.21% 2.56% 3.00% 3.15% 6.20% -
Total Cost 120,830 115,324 111,649 88,415 82,041 84,941 80,218 31.30%
-
Net Worth 174,583 164,652 152,907 136,044 130,898 127,949 116,300 31.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 9,293 6,951 6,951 5,200 5,200 2,894 2,894 117.19%
Div Payout % 18.92% 17.11% 16.91% 18.85% 21.61% 10.99% 15.58% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 174,583 164,652 152,907 136,044 130,898 127,949 116,300 31.00%
NOSH 232,436 232,428 232,241 231,802 230,657 231,247 231,535 0.25%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 28.90% 26.05% 26.91% 23.78% 22.68% 23.67% 18.80% -
ROE 28.13% 24.68% 26.88% 20.28% 18.38% 20.58% 15.97% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 73.11 67.10 65.77 50.05 46.00 48.12 42.67 43.04%
EPS 21.13 17.48 17.70 11.90 10.43 11.39 8.02 90.42%
DPS 4.00 3.00 3.00 2.25 2.25 1.25 1.25 116.69%
NAPS 0.7511 0.7084 0.6584 0.5869 0.5675 0.5533 0.5023 30.66%
Adjusted Per Share Value based on latest NOSH - 231,802
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.98 8.24 8.07 6.13 5.61 5.88 5.22 43.43%
EPS 2.60 2.15 2.17 1.46 1.27 1.39 0.98 91.30%
DPS 0.49 0.37 0.37 0.27 0.27 0.15 0.15 119.68%
NAPS 0.0923 0.087 0.0808 0.0719 0.0692 0.0676 0.0615 30.98%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.27 2.79 2.55 1.50 1.23 0.78 0.77 -
P/RPS 3.10 4.16 3.88 3.00 2.67 1.62 1.80 43.53%
P/EPS 10.74 15.96 14.41 12.60 11.79 6.85 9.60 7.74%
EY 9.31 6.27 6.94 7.94 8.48 14.60 10.42 -7.21%
DY 1.76 1.08 1.18 1.50 1.83 1.60 1.62 5.66%
P/NAPS 3.02 3.94 3.87 2.56 2.17 1.41 1.53 57.15%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 20/11/14 21/08/14 22/05/14 27/02/14 21/11/13 22/08/13 -
Price 3.09 2.67 2.64 1.98 1.38 0.99 0.80 -
P/RPS 4.23 3.98 4.01 3.96 3.00 2.06 1.87 72.06%
P/EPS 14.63 15.27 14.92 16.63 13.23 8.69 9.97 29.04%
EY 6.84 6.55 6.70 6.01 7.56 11.50 10.03 -22.46%
DY 1.29 1.12 1.14 1.14 1.63 1.26 1.56 -11.86%
P/NAPS 4.11 3.77 4.01 3.37 2.43 1.79 1.59 88.02%

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