[VITROX] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 9.55%
YoY- 2879.29%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 103,448 73,577 89,169 85,608 16,106 29,854 33,730 20.51%
PBT 25,889 18,380 29,209 32,021 1,053 10,944 13,605 11.30%
Tax -817 -1,097 -578 -758 -4 -222 -253 21.55%
NP 25,072 17,282 28,630 31,262 1,049 10,721 13,352 11.06%
-
NP to SH 25,072 17,282 28,630 31,262 1,049 10,721 13,352 11.06%
-
Tax Rate 3.16% 5.97% 1.98% 2.37% 0.38% 2.03% 1.86% -
Total Cost 78,376 56,294 60,538 54,345 15,057 19,133 20,378 25.14%
-
Net Worth 127,816 107,052 98,354 72,519 48,624 49,516 40,955 20.86%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 3,850 3,086 9,265 - 2,263 4,131 3,100 3.67%
Div Payout % 15.36% 17.86% 32.36% - 215.69% 38.54% 23.22% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 127,816 107,052 98,354 72,519 48,624 49,516 40,955 20.86%
NOSH 231,007 231,464 231,639 152,352 154,313 154,932 155,015 6.86%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 24.24% 23.49% 32.11% 36.52% 6.51% 35.91% 39.58% -
ROE 19.62% 16.14% 29.11% 43.11% 2.16% 21.65% 32.60% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 44.78 31.79 38.49 56.19 10.44 19.27 21.76 12.76%
EPS 10.85 7.47 12.36 20.52 0.68 6.92 8.61 3.92%
DPS 1.67 1.33 4.00 0.00 1.47 2.67 2.00 -2.95%
NAPS 0.5533 0.4625 0.4246 0.476 0.3151 0.3196 0.2642 13.09%
Adjusted Per Share Value based on latest NOSH - 152,458
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.47 3.89 4.71 4.53 0.85 1.58 1.78 20.55%
EPS 1.33 0.91 1.51 1.65 0.06 0.57 0.71 11.01%
DPS 0.20 0.16 0.49 0.00 0.12 0.22 0.16 3.78%
NAPS 0.0676 0.0566 0.052 0.0383 0.0257 0.0262 0.0216 20.92%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.78 0.63 0.915 0.77 0.31 0.39 0.50 -
P/RPS 1.74 1.98 2.38 1.37 2.97 2.02 2.30 -4.53%
P/EPS 7.19 8.44 7.40 3.75 45.59 5.64 5.80 3.64%
EY 13.91 11.85 13.51 26.65 2.19 17.74 17.23 -3.50%
DY 2.14 2.12 4.37 0.00 4.73 6.84 4.00 -9.89%
P/NAPS 1.41 1.36 2.15 1.62 0.98 1.22 1.89 -4.76%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 22/11/12 18/11/11 22/11/10 28/10/09 14/11/08 16/11/07 -
Price 0.99 0.65 0.92 0.85 0.29 0.33 0.60 -
P/RPS 2.21 2.04 2.39 1.51 2.78 1.71 2.76 -3.63%
P/EPS 9.12 8.71 7.44 4.14 42.65 4.77 6.97 4.57%
EY 10.96 11.49 13.43 24.14 2.34 20.97 14.36 -4.39%
DY 1.68 2.05 4.35 0.00 5.06 8.08 3.33 -10.76%
P/NAPS 1.79 1.41 2.17 1.79 0.92 1.03 2.27 -3.87%

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