[VITROX] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 17.58%
YoY- 5.91%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 175,862 82,562 62,720 97,586 78,208 12,218 29,084 34.95%
PBT 49,670 15,220 18,732 30,722 29,148 -1,944 10,828 28.88%
Tax -1,704 -1,338 -1,016 -498 -610 0 -256 37.13%
NP 47,966 13,882 17,716 30,224 28,538 -1,944 10,572 28.65%
-
NP to SH 47,966 13,882 17,716 30,224 28,538 -1,944 10,572 28.65%
-
Tax Rate 3.43% 8.79% 5.42% 1.62% 2.09% - 2.36% -
Total Cost 127,896 68,680 45,004 67,362 49,670 14,162 18,512 37.98%
-
Net Worth 152,859 116,215 103,165 92,423 63,372 46,841 46,783 21.80%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 9,286 5,784 4,637 9,299 - 3,394 6,200 6.96%
Div Payout % 19.36% 41.67% 26.18% 30.77% - 0.00% 58.65% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 152,859 116,215 103,165 92,423 63,372 46,841 46,783 21.80%
NOSH 232,168 231,366 231,884 154,994 152,446 154,285 155,014 6.96%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 27.27% 16.81% 28.25% 30.97% 36.49% -15.91% 36.35% -
ROE 31.38% 11.95% 17.17% 32.70% 45.03% -4.15% 22.60% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 75.75 35.68 27.05 62.96 51.30 7.92 18.76 26.17%
EPS 20.66 6.00 7.64 19.50 18.72 -1.26 6.82 20.27%
DPS 4.00 2.50 2.00 6.00 0.00 2.20 4.00 0.00%
NAPS 0.6584 0.5023 0.4449 0.5963 0.4157 0.3036 0.3018 13.87%
Adjusted Per Share Value based on latest NOSH - 155,125
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 9.30 4.36 3.32 5.16 4.13 0.65 1.54 34.92%
EPS 2.54 0.73 0.94 1.60 1.51 -0.10 0.56 28.64%
DPS 0.49 0.31 0.25 0.49 0.00 0.18 0.33 6.80%
NAPS 0.0808 0.0614 0.0545 0.0489 0.0335 0.0248 0.0247 21.82%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.55 0.77 0.69 1.35 0.51 0.39 0.42 -
P/RPS 3.37 2.16 2.55 2.14 0.99 4.92 2.24 7.04%
P/EPS 12.34 12.83 9.03 6.92 2.72 -30.95 6.16 12.27%
EY 8.10 7.79 11.07 14.44 36.71 -3.23 16.24 -10.94%
DY 1.57 3.25 2.90 4.44 0.00 5.64 9.52 -25.93%
P/NAPS 3.87 1.53 1.55 2.26 1.23 1.28 1.39 18.59%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 22/08/13 16/08/12 19/08/11 26/08/10 13/08/09 29/08/08 -
Price 2.64 0.80 0.65 1.18 0.72 0.30 0.41 -
P/RPS 3.49 2.24 2.40 1.87 1.40 3.79 2.19 8.07%
P/EPS 12.78 13.33 8.51 6.05 3.85 -23.81 6.01 13.39%
EY 7.83 7.50 11.75 16.53 26.00 -4.20 16.63 -11.79%
DY 1.52 3.13 3.08 5.08 0.00 7.33 9.76 -26.63%
P/NAPS 4.01 1.59 1.46 1.98 1.73 0.99 1.36 19.73%

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