[VITROX] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 1043.34%
YoY- -41.38%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 72,173 87,931 41,281 31,360 48,793 39,104 6,109 50.88%
PBT 23,087 24,835 7,610 9,366 15,361 14,574 -972 -
Tax -3,808 -852 -669 -508 -249 -305 0 -
NP 19,279 23,983 6,941 8,858 15,112 14,269 -972 -
-
NP to SH 19,279 23,983 6,941 8,858 15,112 14,269 -972 -
-
Tax Rate 16.49% 3.43% 8.79% 5.42% 1.62% 2.09% - -
Total Cost 52,894 63,948 34,340 22,502 33,681 24,835 7,081 39.79%
-
Net Worth 186,014 152,859 116,215 103,165 92,423 63,372 46,841 25.82%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 9,313 4,643 2,892 2,318 4,649 - 1,697 32.79%
Div Payout % 48.31% 19.36% 41.67% 26.18% 30.77% - 0.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 186,014 152,859 116,215 103,165 92,423 63,372 46,841 25.82%
NOSH 232,838 232,168 231,366 231,884 154,994 152,446 154,285 7.09%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 26.71% 27.27% 16.81% 28.25% 30.97% 36.49% -15.91% -
ROE 10.36% 15.69% 5.97% 8.59% 16.35% 22.52% -2.08% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 31.00 37.87 17.84 13.52 31.48 25.65 3.96 40.88%
EPS 8.28 10.33 3.00 3.82 9.75 9.36 -0.63 -
DPS 4.00 2.00 1.25 1.00 3.00 0.00 1.10 23.99%
NAPS 0.7989 0.6584 0.5023 0.4449 0.5963 0.4157 0.3036 17.48%
Adjusted Per Share Value based on latest NOSH - 231,607
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.81 4.65 2.18 1.66 2.58 2.07 0.32 51.08%
EPS 1.02 1.27 0.37 0.47 0.80 0.75 -0.05 -
DPS 0.49 0.25 0.15 0.12 0.25 0.00 0.09 32.61%
NAPS 0.0983 0.0808 0.0614 0.0545 0.0489 0.0335 0.0248 25.78%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.38 2.55 0.77 0.69 1.35 0.51 0.39 -
P/RPS 10.90 6.73 4.32 5.10 4.29 1.99 9.85 1.70%
P/EPS 40.82 24.69 25.67 18.06 13.85 5.45 -61.90 -
EY 2.45 4.05 3.90 5.54 7.22 18.35 -1.62 -
DY 1.18 0.78 1.62 1.45 2.22 0.00 2.82 -13.50%
P/NAPS 4.23 3.87 1.53 1.55 2.26 1.23 1.28 22.03%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 21/08/14 22/08/13 16/08/12 19/08/11 26/08/10 13/08/09 -
Price 3.06 2.64 0.80 0.65 1.18 0.72 0.30 -
P/RPS 9.87 6.97 4.48 4.81 3.75 2.81 7.58 4.49%
P/EPS 36.96 25.56 26.67 17.02 12.10 7.69 -47.62 -
EY 2.71 3.91 3.75 5.88 8.26 13.00 -2.10 -
DY 1.31 0.76 1.56 1.54 2.54 0.00 3.67 -15.76%
P/NAPS 3.83 4.01 1.59 1.46 1.98 1.73 0.99 25.28%

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