[VITROX] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 180.97%
YoY- -90.21%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 55,183 66,877 64,206 12,080 22,391 25,298 17,435 21.14%
PBT 13,785 21,907 24,016 790 8,208 10,204 7,939 9.62%
Tax -823 -434 -569 -3 -167 -190 -466 9.93%
NP 12,962 21,473 23,447 787 8,041 10,014 7,473 9.60%
-
NP to SH 12,962 21,473 23,447 787 8,041 10,014 7,473 9.60%
-
Tax Rate 5.97% 1.98% 2.37% 0.38% 2.03% 1.86% 5.87% -
Total Cost 42,221 45,404 40,759 11,293 14,350 15,284 9,962 27.18%
-
Net Worth 107,052 98,354 72,519 48,624 49,516 40,955 31,085 22.86%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,314 6,949 - 1,697 3,098 2,325 775 19.97%
Div Payout % 17.86% 32.36% - 215.69% 38.54% 23.22% 10.37% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 107,052 98,354 72,519 48,624 49,516 40,955 31,085 22.86%
NOSH 231,464 231,639 152,352 154,313 154,932 155,015 155,041 6.90%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 23.49% 32.11% 36.52% 6.51% 35.91% 39.58% 42.86% -
ROE 12.11% 21.83% 32.33% 1.62% 16.24% 24.45% 24.04% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 23.84 28.87 42.14 7.83 14.45 16.32 11.25 13.32%
EPS 5.60 9.27 15.39 0.51 5.19 6.46 4.82 2.52%
DPS 1.00 3.00 0.00 1.10 2.00 1.50 0.50 12.23%
NAPS 0.4625 0.4246 0.476 0.3151 0.3196 0.2642 0.2005 14.93%
Adjusted Per Share Value based on latest NOSH - 152,956
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.92 3.54 3.39 0.64 1.18 1.34 0.92 21.20%
EPS 0.69 1.14 1.24 0.04 0.43 0.53 0.40 9.50%
DPS 0.12 0.37 0.00 0.09 0.16 0.12 0.04 20.07%
NAPS 0.0566 0.052 0.0383 0.0257 0.0262 0.0216 0.0164 22.90%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.63 0.915 0.77 0.31 0.39 0.50 0.53 -
P/RPS 2.64 3.17 1.83 3.96 2.70 3.06 4.71 -9.18%
P/EPS 11.25 9.87 5.00 60.78 7.51 7.74 11.00 0.37%
EY 8.89 10.13 19.99 1.65 13.31 12.92 9.09 -0.36%
DY 1.59 3.28 0.00 3.55 5.13 3.00 0.94 9.14%
P/NAPS 1.36 2.15 1.62 0.98 1.22 1.89 2.64 -10.45%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 18/11/11 22/11/10 28/10/09 14/11/08 16/11/07 15/11/06 -
Price 0.65 0.92 0.85 0.29 0.33 0.60 0.77 -
P/RPS 2.73 3.19 2.02 3.70 2.28 3.68 6.85 -14.20%
P/EPS 11.61 9.92 5.52 56.86 6.36 9.29 15.98 -5.18%
EY 8.62 10.08 18.11 1.76 15.73 10.77 6.26 5.47%
DY 1.54 3.26 0.00 3.79 6.06 2.50 0.65 15.44%
P/NAPS 1.41 2.17 1.79 0.92 1.03 2.27 3.84 -15.36%

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