[VITROX] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock

[VITROX] VITROX CORPORATION BHD

Announcement Date

21-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 501.53%

YoY- 245.53%

Quarter Report

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	147,232	112,671	72,173	87,931	41,281	31,360	48,793	20.18%
YoY %	30.67%	56.11%	-17.92%	113.01%	31.64%	-35.73%	-	-
Horiz. %	301.75%	230.92%	147.92%	180.21%	84.60%	64.27%	100.00%	-
PBT	41,738	26,144	23,087	24,835	7,610	9,366	15,361	18.10%
YoY %	59.65%	13.24%	-7.04%	226.35%	-18.75%	-39.03%	-	-
Horiz. %	271.71%	170.20%	150.30%	161.68%	49.54%	60.97%	100.00%	-
Tax	-1,827	3,874	-3,808	-852	-669	-508	-249	39.35%
YoY %	-147.16%	201.73%	-346.95%	-27.35%	-31.69%	-104.02%	-	-
Horiz. %	733.73%	-1,555.82%	1,529.32%	342.17%	268.67%	204.02%	100.00%	-
NP	39,911	30,018	19,279	23,983	6,941	8,858	15,112	17.55%
YoY %	32.96%	55.70%	-19.61%	245.53%	-21.64%	-41.38%	-	-
Horiz. %	264.10%	198.64%	127.57%	158.70%	45.93%	58.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,911	30,018	19,279	23,983	6,941	8,858	15,112	17.55%
YoY %	32.96%	55.70%	-19.61%	245.53%	-21.64%	-41.38%	-	-
Horiz. %	264.10%	198.64%	127.57%	158.70%	45.93%	58.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.38%	-14.82%	16.49%	3.43%	8.79%	5.42%	1.62%	-
YoY %	129.55%	-189.87%	380.76%	-60.98%	62.18%	234.57%	-	-
Horiz. %	270.37%	-914.81%	1,017.90%	211.73%	542.59%	334.57%	100.00%	-
Total Cost	107,321	82,653	52,894	63,948	34,340	22,502	33,681	21.28%
YoY %	29.85%	56.26%	-17.29%	86.22%	52.61%	-33.19%	-	-
Horiz. %	318.64%	245.40%	157.04%	189.86%	101.96%	66.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	293,440	231,821	186,014	152,859	116,215	103,165	92,423	21.21%
YoY %	26.58%	24.63%	21.69%	31.53%	12.65%	11.62%	-	-
Horiz. %	317.50%	250.83%	201.26%	165.39%	125.74%	111.62%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	9,395	8,182	9,313	4,643	2,892	2,318	4,649	12.42%
YoY %	14.83%	-12.14%	100.58%	60.55%	24.76%	-50.14%	-	-
Horiz. %	202.09%	175.99%	200.32%	99.87%	62.21%	49.86%	100.00%	-
Div Payout %	23.54%	27.26%	48.31%	19.36%	41.67%	26.18%	30.77%	-
YoY %	-13.65%	-43.57%	149.54%	-53.54%	59.17%	-14.92%	-	-
Horiz. %	76.50%	88.59%	157.00%	62.92%	135.42%	85.08%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	293,440	231,821	186,014	152,859	116,215	103,165	92,423	21.21%
YoY %	26.58%	24.63%	21.69%	31.53%	12.65%	11.62%	-	-
Horiz. %	317.50%	250.83%	201.26%	165.39%	125.74%	111.62%	100.00%	-
NOSH	234,884	233,785	232,838	232,168	231,366	231,884	154,994	7.16%
YoY %	0.47%	0.41%	0.29%	0.35%	-0.22%	49.61%	-	-
Horiz. %	151.54%	150.83%	150.22%	149.79%	149.27%	149.61%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	27.11%	26.64%	26.71%	27.27%	16.81%	28.25%	30.97%	-
YoY %	1.76%	-0.26%	-2.05%	62.22%	-40.50%	-8.78%	-	-
Horiz. %	87.54%	86.02%	86.24%	88.05%	54.28%	91.22%	100.00%	-
ROE	13.60%	12.95%	10.36%	15.69%	5.97%	8.59%	16.35%	-
YoY %	5.02%	25.00%	-33.97%	162.81%	-30.50%	-47.46%	-	-
Horiz. %	83.18%	79.20%	63.36%	95.96%	36.51%	52.54%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	62.68	48.19	31.00	37.87	17.84	13.52	31.48	12.15%
YoY %	30.07%	55.45%	-18.14%	112.28%	31.95%	-57.05%	-	-
Horiz. %	199.11%	153.08%	98.48%	120.30%	56.67%	42.95%	100.00%	-
EPS	16.99	12.84	8.28	10.33	3.00	3.82	9.75	9.68%
YoY %	32.32%	55.07%	-19.85%	244.33%	-21.47%	-60.82%	-	-
Horiz. %	174.26%	131.69%	84.92%	105.95%	30.77%	39.18%	100.00%	-
DPS	4.00	3.50	4.00	2.00	1.25	1.00	3.00	4.90%
YoY %	14.29%	-12.50%	100.00%	60.00%	25.00%	-66.67%	-	-
Horiz. %	133.33%	116.67%	133.33%	66.67%	41.67%	33.33%	100.00%	-
NAPS	1.2493	0.9916	0.7989	0.6584	0.5023	0.4449	0.5963	13.10%
YoY %	25.99%	24.12%	21.34%	31.08%	12.90%	-25.39%	-	-
Horiz. %	209.51%	166.29%	133.98%	110.41%	84.24%	74.61%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 232,241
RPS	7.78	5.96	3.81	4.65	2.18	1.66	2.58	20.17%
YoY %	30.54%	56.43%	-18.06%	113.30%	31.33%	-35.66%	-	-
Horiz. %	301.55%	231.01%	147.67%	180.23%	84.50%	64.34%	100.00%	-
EPS	2.11	1.59	1.02	1.27	0.37	0.47	0.80	17.52%
YoY %	32.70%	55.88%	-19.69%	243.24%	-21.28%	-41.25%	-	-
Horiz. %	263.75%	198.75%	127.50%	158.75%	46.25%	58.75%	100.00%	-
DPS	0.50	0.43	0.49	0.25	0.15	0.12	0.25	12.23%
YoY %	16.28%	-12.24%	96.00%	66.67%	25.00%	-52.00%	-	-
Horiz. %	200.00%	172.00%	196.00%	100.00%	60.00%	48.00%	100.00%	-
NAPS	0.1551	0.1225	0.0983	0.0808	0.0614	0.0545	0.0489	21.19%
YoY %	26.61%	24.62%	21.66%	31.60%	12.66%	11.45%	-	-
Horiz. %	317.18%	250.51%	201.02%	165.24%	125.56%	111.45%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	8.06	3.77	3.38	2.55	0.77	0.69	1.35	-
P/RPS	12.86	7.82	10.90	6.73	4.32	5.10	4.29	20.05%
YoY %	64.45%	-28.26%	61.96%	55.79%	-15.29%	18.88%	-	-
Horiz. %	299.77%	182.28%	254.08%	156.88%	100.70%	118.88%	100.00%	-
P/EPS	47.43	29.36	40.82	24.69	25.67	18.06	13.85	22.74%
YoY %	61.55%	-28.07%	65.33%	-3.82%	42.14%	30.40%	-	-
Horiz. %	342.45%	211.99%	294.73%	178.27%	185.34%	130.40%	100.00%	-
EY	2.11	3.41	2.45	4.05	3.90	5.54	7.22	-18.52%
YoY %	-38.12%	39.18%	-39.51%	3.85%	-29.60%	-23.27%	-	-
Horiz. %	29.22%	47.23%	33.93%	56.09%	54.02%	76.73%	100.00%	-
DY	0.50	0.93	1.18	0.78	1.62	1.45	2.22	-21.98%
YoY %	-46.24%	-21.19%	51.28%	-51.85%	11.72%	-34.68%	-	-
Horiz. %	22.52%	41.89%	53.15%	35.14%	72.97%	65.32%	100.00%	-
P/NAPS	6.45	3.80	4.23	3.87	1.53	1.55	2.26	19.08%
YoY %	69.74%	-10.17%	9.30%	152.94%	-1.29%	-31.42%	-	-
Horiz. %	285.40%	168.14%	187.17%	171.24%	67.70%	68.58%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	17/08/17	18/08/16	20/08/15	21/08/14	22/08/13	16/08/12	19/08/11	-
Price	4.80	3.92	3.06	2.64	0.80	0.65	1.18	-
P/RPS	7.66	8.13	9.87	6.97	4.48	4.81	3.75	12.62%
YoY %	-5.78%	-17.63%	41.61%	55.58%	-6.86%	28.27%	-	-
Horiz. %	204.27%	216.80%	263.20%	185.87%	119.47%	128.27%	100.00%	-
P/EPS	28.25	30.53	36.96	25.56	26.67	17.02	12.10	15.16%
YoY %	-7.47%	-17.40%	44.60%	-4.16%	56.70%	40.66%	-	-
Horiz. %	233.47%	252.31%	305.45%	211.24%	220.41%	140.66%	100.00%	-
EY	3.54	3.28	2.71	3.91	3.75	5.88	8.26	-13.15%
YoY %	7.93%	21.03%	-30.69%	4.27%	-36.22%	-28.81%	-	-
Horiz. %	42.86%	39.71%	32.81%	47.34%	45.40%	71.19%	100.00%	-
DY	0.83	0.89	1.31	0.76	1.56	1.54	2.54	-16.99%
YoY %	-6.74%	-32.06%	72.37%	-51.28%	1.30%	-39.37%	-	-
Horiz. %	32.68%	35.04%	51.57%	29.92%	61.42%	60.63%	100.00%	-
P/NAPS	3.84	3.95	3.83	4.01	1.59	1.46	1.98	11.66%
YoY %	-2.78%	3.13%	-4.49%	152.20%	8.90%	-26.26%	-	-
Horiz. %	193.94%	199.49%	193.43%	202.53%	80.30%	73.74%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos