[VITROX] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 153.98%
YoY- -90.21%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 73,577 89,169 85,608 16,106 29,854 33,730 23,246 21.14%
PBT 18,380 29,209 32,021 1,053 10,944 13,605 10,585 9.62%
Tax -1,097 -578 -758 -4 -222 -253 -621 9.93%
NP 17,282 28,630 31,262 1,049 10,721 13,352 9,964 9.60%
-
NP to SH 17,282 28,630 31,262 1,049 10,721 13,352 9,964 9.60%
-
Tax Rate 5.97% 1.98% 2.37% 0.38% 2.03% 1.86% 5.87% -
Total Cost 56,294 60,538 54,345 15,057 19,133 20,378 13,282 27.18%
-
Net Worth 107,052 98,354 72,519 48,624 49,516 40,955 31,085 22.86%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,086 9,265 - 2,263 4,131 3,100 1,033 19.98%
Div Payout % 17.86% 32.36% - 215.69% 38.54% 23.22% 10.37% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 107,052 98,354 72,519 48,624 49,516 40,955 31,085 22.86%
NOSH 231,464 231,639 152,352 154,313 154,932 155,015 155,041 6.90%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 23.49% 32.11% 36.52% 6.51% 35.91% 39.58% 42.86% -
ROE 16.14% 29.11% 43.11% 2.16% 21.65% 32.60% 32.05% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.79 38.49 56.19 10.44 19.27 21.76 14.99 13.33%
EPS 7.47 12.36 20.52 0.68 6.92 8.61 6.43 2.52%
DPS 1.33 4.00 0.00 1.47 2.67 2.00 0.67 12.09%
NAPS 0.4625 0.4246 0.476 0.3151 0.3196 0.2642 0.2005 14.93%
Adjusted Per Share Value based on latest NOSH - 152,956
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.89 4.71 4.53 0.85 1.58 1.78 1.23 21.13%
EPS 0.91 1.51 1.65 0.06 0.57 0.71 0.53 9.41%
DPS 0.16 0.49 0.00 0.12 0.22 0.16 0.05 21.37%
NAPS 0.0566 0.052 0.0383 0.0257 0.0262 0.0216 0.0164 22.90%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.63 0.915 0.77 0.31 0.39 0.50 0.53 -
P/RPS 1.98 2.38 1.37 2.97 2.02 2.30 3.53 -9.17%
P/EPS 8.44 7.40 3.75 45.59 5.64 5.80 8.25 0.37%
EY 11.85 13.51 26.65 2.19 17.74 17.23 12.13 -0.38%
DY 2.12 4.37 0.00 4.73 6.84 4.00 1.26 9.05%
P/NAPS 1.36 2.15 1.62 0.98 1.22 1.89 2.64 -10.45%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 18/11/11 22/11/10 28/10/09 14/11/08 16/11/07 15/11/06 -
Price 0.65 0.92 0.85 0.29 0.33 0.60 0.77 -
P/RPS 2.04 2.39 1.51 2.78 1.71 2.76 5.14 -14.26%
P/EPS 8.71 7.44 4.14 42.65 4.77 6.97 11.98 -5.16%
EY 11.49 13.43 24.14 2.34 20.97 14.36 8.35 5.45%
DY 2.05 4.35 0.00 5.06 8.08 3.33 0.87 15.34%
P/NAPS 1.41 2.17 1.79 0.92 1.03 2.27 3.84 -15.36%

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