[VITROX] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -2.38%
YoY- 9.09%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 519,528 361,164 355,824 309,248 278,436 224,124 133,036 25.46%
PBT 127,828 87,764 99,700 89,096 77,260 44,052 38,316 22.21%
Tax -5,136 -3,504 -5,236 -8,056 -2,976 18,348 -1,064 29.97%
NP 122,692 84,260 94,464 81,040 74,284 62,400 37,252 21.95%
-
NP to SH 122,784 84,260 94,464 81,040 74,284 62,400 37,252 21.97%
-
Tax Rate 4.02% 3.99% 5.25% 9.04% 3.85% -41.65% 2.78% -
Total Cost 396,836 276,904 261,360 228,208 204,152 161,724 95,784 26.70%
-
Net Worth 600,862 503,540 437,359 350,422 281,216 225,079 184,630 21.71%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 74,594 52,756 75,293 56,421 37,561 - - -
Div Payout % 60.75% 62.61% 79.71% 69.62% 50.56% - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 600,862 503,540 437,359 350,422 281,216 225,079 184,630 21.71%
NOSH 472,116 471,038 470,582 470,175 234,758 233,532 232,825 12.49%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 23.62% 23.33% 26.55% 26.21% 26.68% 27.84% 28.00% -
ROE 20.43% 16.73% 21.60% 23.13% 26.42% 27.72% 20.18% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 110.04 76.67 75.61 65.77 118.61 95.97 57.14 11.53%
EPS 26.00 17.88 20.08 17.24 31.64 26.72 16.00 8.42%
DPS 15.80 11.20 16.00 12.00 16.00 0.00 0.00 -
NAPS 1.2727 1.069 0.9294 0.7453 1.1979 0.9638 0.793 8.19%
Adjusted Per Share Value based on latest NOSH - 470,175
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 27.46 19.09 18.81 16.35 14.72 11.85 7.03 25.46%
EPS 6.49 4.45 4.99 4.28 3.93 3.30 1.97 21.96%
DPS 3.94 2.79 3.98 2.98 1.99 0.00 0.00 -
NAPS 0.3176 0.2662 0.2312 0.1852 0.1486 0.119 0.0976 21.71%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 14.94 7.13 7.18 5.35 4.74 3.52 3.28 -
P/RPS 13.58 9.30 9.50 8.13 4.00 3.67 5.74 15.41%
P/EPS 57.45 39.86 35.77 31.04 14.98 13.17 20.50 18.71%
EY 1.74 2.51 2.80 3.22 6.68 7.59 4.88 -15.77%
DY 1.06 1.57 2.23 2.24 3.38 0.00 0.00 -
P/NAPS 11.74 6.67 7.73 7.18 3.96 3.65 4.14 18.95%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 22/04/21 28/05/20 25/04/19 26/04/18 18/05/17 25/05/16 21/05/15 -
Price 16.08 8.10 7.25 5.09 6.02 3.64 3.63 -
P/RPS 14.61 10.56 9.59 7.74 5.08 3.79 6.35 14.88%
P/EPS 61.83 45.28 36.12 29.53 19.02 13.62 22.69 18.16%
EY 1.62 2.21 2.77 3.39 5.26 7.34 4.41 -15.35%
DY 0.98 1.38 2.21 2.36 2.66 0.00 0.00 -
P/NAPS 12.63 7.58 7.80 6.83 5.03 3.78 4.58 18.40%

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