[VITROX] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 18.5%
YoY- 20.31%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 652,152 373,674 355,974 364,664 294,464 225,342 144,346 28.54%
PBT 167,462 91,232 99,898 103,576 83,476 52,288 46,174 23.92%
Tax -4,942 -3,258 -3,892 -7,542 -3,654 7,748 -7,616 -6.94%
NP 162,520 87,974 96,006 96,034 79,822 60,036 38,558 27.06%
-
NP to SH 162,672 87,974 96,006 96,034 79,822 60,036 38,558 27.08%
-
Tax Rate 2.95% 3.57% 3.90% 7.28% 4.38% -14.82% 16.49% -
Total Cost 489,632 285,700 259,968 268,630 214,642 165,306 105,788 29.06%
-
Net Worth 633,638 513,914 443,086 364,155 293,440 231,821 186,014 22.64%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 37,300 26,381 37,657 28,210 18,790 16,364 18,627 12.25%
Div Payout % 22.93% 29.99% 39.22% 29.38% 23.54% 27.26% 48.31% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 633,638 513,914 443,086 364,155 293,440 231,821 186,014 22.64%
NOSH 472,174 471,118 470,744 470,184 234,884 233,785 232,838 12.49%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 24.92% 23.54% 26.97% 26.33% 27.11% 26.64% 26.71% -
ROE 25.67% 17.12% 21.67% 26.37% 27.20% 25.90% 20.73% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 138.12 79.32 75.62 77.56 125.37 96.39 61.99 14.27%
EPS 34.46 18.68 20.40 20.42 33.98 25.68 16.56 12.97%
DPS 7.90 5.60 8.00 6.00 8.00 7.00 8.00 -0.20%
NAPS 1.342 1.0909 0.9413 0.7745 1.2493 0.9916 0.7989 9.02%
Adjusted Per Share Value based on latest NOSH - 470,184
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 34.47 19.75 18.82 19.28 15.56 11.91 7.63 28.54%
EPS 8.60 4.65 5.07 5.08 4.22 3.17 2.04 27.07%
DPS 1.97 1.39 1.99 1.49 0.99 0.87 0.98 12.32%
NAPS 0.3349 0.2716 0.2342 0.1925 0.1551 0.1225 0.0983 22.64%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 14.64 9.14 6.99 5.58 8.06 3.77 3.38 -
P/RPS 10.60 11.52 9.24 7.19 6.43 3.91 5.45 11.71%
P/EPS 42.49 48.94 34.27 27.32 23.72 14.68 20.41 12.98%
EY 2.35 2.04 2.92 3.66 4.22 6.81 4.90 -11.51%
DY 0.54 0.61 1.14 1.08 0.99 1.86 2.37 -21.83%
P/NAPS 10.91 8.38 7.43 7.20 6.45 3.80 4.23 17.08%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 22/07/21 23/07/20 25/07/19 26/07/18 17/08/17 18/08/16 20/08/15 -
Price 17.58 9.97 7.05 6.32 4.80 3.92 3.06 -
P/RPS 12.73 12.57 9.32 8.15 3.83 4.07 4.94 17.07%
P/EPS 51.03 53.39 34.57 30.94 14.12 15.26 18.48 18.42%
EY 1.96 1.87 2.89 3.23 7.08 6.55 5.41 -15.55%
DY 0.45 0.56 1.13 0.95 1.67 1.79 2.61 -25.37%
P/NAPS 13.10 9.14 7.49 8.16 3.84 3.95 3.83 22.72%

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