[VITROX] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 40.76%
YoY- 67.51%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 355,824 309,248 278,436 224,124 133,036 91,312 51,700 37.89%
PBT 99,700 89,096 77,260 44,052 38,316 16,916 2,876 80.52%
Tax -5,236 -8,056 -2,976 18,348 -1,064 -968 -1,044 30.81%
NP 94,464 81,040 74,284 62,400 37,252 15,948 1,832 92.86%
-
NP to SH 94,464 81,040 74,284 62,400 37,252 15,948 1,832 92.86%
-
Tax Rate 5.25% 9.04% 3.85% -41.65% 2.78% 5.72% 36.30% -
Total Cost 261,360 228,208 204,152 161,724 95,784 75,364 49,868 31.77%
-
Net Worth 437,359 350,422 281,216 225,079 184,630 136,044 111,500 25.56%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 75,293 56,421 37,561 - - - - -
Div Payout % 79.71% 69.62% 50.56% - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 437,359 350,422 281,216 225,079 184,630 136,044 111,500 25.56%
NOSH 470,582 470,175 234,758 233,532 232,825 231,802 228,999 12.74%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 26.55% 26.21% 26.68% 27.84% 28.00% 17.47% 3.54% -
ROE 21.60% 23.13% 26.42% 27.72% 20.18% 11.72% 1.64% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 75.61 65.77 118.61 95.97 57.14 39.39 22.58 22.30%
EPS 20.08 17.24 31.64 26.72 16.00 6.88 0.80 71.06%
DPS 16.00 12.00 16.00 0.00 0.00 0.00 0.00 -
NAPS 0.9294 0.7453 1.1979 0.9638 0.793 0.5869 0.4869 11.37%
Adjusted Per Share Value based on latest NOSH - 233,532
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 18.81 16.35 14.72 11.85 7.03 4.83 2.73 37.92%
EPS 4.99 4.28 3.93 3.30 1.97 0.84 0.10 91.81%
DPS 3.98 2.98 1.99 0.00 0.00 0.00 0.00 -
NAPS 0.2312 0.1852 0.1486 0.119 0.0976 0.0719 0.0589 25.58%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 7.18 5.35 4.74 3.52 3.28 1.50 0.65 -
P/RPS 9.50 8.13 4.00 3.67 5.74 3.81 2.88 21.99%
P/EPS 35.77 31.04 14.98 13.17 20.50 21.80 81.25 -12.77%
EY 2.80 3.22 6.68 7.59 4.88 4.59 1.23 14.68%
DY 2.23 2.24 3.38 0.00 0.00 0.00 0.00 -
P/NAPS 7.73 7.18 3.96 3.65 4.14 2.56 1.33 34.06%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 25/04/19 26/04/18 18/05/17 25/05/16 21/05/15 22/05/14 23/05/13 -
Price 7.25 5.09 6.02 3.64 3.63 1.98 0.80 -
P/RPS 9.59 7.74 5.08 3.79 6.35 5.03 3.54 18.06%
P/EPS 36.12 29.53 19.02 13.62 22.69 28.78 100.00 -15.60%
EY 2.77 3.39 5.26 7.34 4.41 3.47 1.00 18.49%
DY 2.21 2.36 2.66 0.00 0.00 0.00 0.00 -
P/NAPS 7.80 6.83 5.03 3.78 4.58 3.37 1.64 29.66%

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