[VITROX] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1415.5%
YoY- -21.64%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 112,671 72,173 87,931 41,281 31,360 48,793 39,104 19.26%
PBT 26,144 23,087 24,835 7,610 9,366 15,361 14,574 10.21%
Tax 3,874 -3,808 -852 -669 -508 -249 -305 -
NP 30,018 19,279 23,983 6,941 8,858 15,112 14,269 13.18%
-
NP to SH 30,018 19,279 23,983 6,941 8,858 15,112 14,269 13.18%
-
Tax Rate -14.82% 16.49% 3.43% 8.79% 5.42% 1.62% 2.09% -
Total Cost 82,653 52,894 63,948 34,340 22,502 33,681 24,835 22.16%
-
Net Worth 231,821 186,014 152,859 116,215 103,165 92,423 63,372 24.10%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 8,182 9,313 4,643 2,892 2,318 4,649 - -
Div Payout % 27.26% 48.31% 19.36% 41.67% 26.18% 30.77% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 231,821 186,014 152,859 116,215 103,165 92,423 63,372 24.10%
NOSH 233,785 232,838 232,168 231,366 231,884 154,994 152,446 7.37%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 26.64% 26.71% 27.27% 16.81% 28.25% 30.97% 36.49% -
ROE 12.95% 10.36% 15.69% 5.97% 8.59% 16.35% 22.52% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 48.19 31.00 37.87 17.84 13.52 31.48 25.65 11.07%
EPS 12.84 8.28 10.33 3.00 3.82 9.75 9.36 5.40%
DPS 3.50 4.00 2.00 1.25 1.00 3.00 0.00 -
NAPS 0.9916 0.7989 0.6584 0.5023 0.4449 0.5963 0.4157 15.57%
Adjusted Per Share Value based on latest NOSH - 231,535
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.96 3.81 4.65 2.18 1.66 2.58 2.07 19.25%
EPS 1.59 1.02 1.27 0.37 0.47 0.80 0.75 13.32%
DPS 0.43 0.49 0.25 0.15 0.12 0.25 0.00 -
NAPS 0.1225 0.0983 0.0808 0.0614 0.0545 0.0489 0.0335 24.09%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.77 3.38 2.55 0.77 0.69 1.35 0.51 -
P/RPS 7.82 10.90 6.73 4.32 5.10 4.29 1.99 25.59%
P/EPS 29.36 40.82 24.69 25.67 18.06 13.85 5.45 32.36%
EY 3.41 2.45 4.05 3.90 5.54 7.22 18.35 -24.43%
DY 0.93 1.18 0.78 1.62 1.45 2.22 0.00 -
P/NAPS 3.80 4.23 3.87 1.53 1.55 2.26 1.23 20.66%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 20/08/15 21/08/14 22/08/13 16/08/12 19/08/11 26/08/10 -
Price 3.92 3.06 2.64 0.80 0.65 1.18 0.72 -
P/RPS 8.13 9.87 6.97 4.48 4.81 3.75 2.81 19.35%
P/EPS 30.53 36.96 25.56 26.67 17.02 12.10 7.69 25.80%
EY 3.28 2.71 3.91 3.75 5.88 8.26 13.00 -20.49%
DY 0.89 1.31 0.76 1.56 1.54 2.54 0.00 -
P/NAPS 3.95 3.83 4.01 1.59 1.46 1.98 1.73 14.73%

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