[VITROX] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 46.33%
YoY- -39.64%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 112,231 127,437 77,586 55,183 66,877 64,206 12,080 44.96%
PBT 42,697 36,516 19,417 13,785 21,907 24,016 790 94.38%
Tax -7,694 -1,144 -613 -823 -434 -569 -3 269.75%
NP 35,003 35,372 18,804 12,962 21,473 23,447 787 88.17%
-
NP to SH 35,003 35,372 18,804 12,962 21,473 23,447 787 88.17%
-
Tax Rate 18.02% 3.13% 3.16% 5.97% 1.98% 2.37% 0.38% -
Total Cost 77,228 92,065 58,782 42,221 45,404 40,759 11,293 37.75%
-
Net Worth 202,379 164,635 127,816 107,052 98,354 72,519 48,624 26.81%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 9,315 4,648 2,887 2,314 6,949 - 1,697 32.79%
Div Payout % 26.61% 13.14% 15.36% 17.86% 32.36% - 215.69% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 202,379 164,635 127,816 107,052 98,354 72,519 48,624 26.81%
NOSH 232,887 232,404 231,007 231,464 231,639 152,352 154,313 7.09%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 31.19% 27.76% 24.24% 23.49% 32.11% 36.52% 6.51% -
ROE 17.30% 21.49% 14.71% 12.11% 21.83% 32.33% 1.62% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 48.19 54.83 33.59 23.84 28.87 42.14 7.83 35.35%
EPS 15.03 15.22 8.14 5.60 9.27 15.39 0.51 75.70%
DPS 4.00 2.00 1.25 1.00 3.00 0.00 1.10 23.99%
NAPS 0.869 0.7084 0.5533 0.4625 0.4246 0.476 0.3151 18.41%
Adjusted Per Share Value based on latest NOSH - 231,864
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.93 6.74 4.10 2.92 3.54 3.39 0.64 44.90%
EPS 1.85 1.87 0.99 0.69 1.14 1.24 0.04 89.40%
DPS 0.49 0.25 0.15 0.12 0.37 0.00 0.09 32.61%
NAPS 0.107 0.087 0.0676 0.0566 0.052 0.0383 0.0257 26.82%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.80 2.79 0.78 0.63 0.915 0.77 0.31 -
P/RPS 5.81 5.09 2.32 2.64 3.17 1.83 3.96 6.59%
P/EPS 18.63 18.33 9.58 11.25 9.87 5.00 60.78 -17.88%
EY 5.37 5.46 10.44 8.89 10.13 19.99 1.65 21.72%
DY 1.43 0.72 1.60 1.59 3.28 0.00 3.55 -14.05%
P/NAPS 3.22 3.94 1.41 1.36 2.15 1.62 0.98 21.91%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 20/11/14 21/11/13 22/11/12 18/11/11 22/11/10 28/10/09 -
Price 3.09 2.67 0.99 0.65 0.92 0.85 0.29 -
P/RPS 6.41 4.87 2.95 2.73 3.19 2.02 3.70 9.58%
P/EPS 20.56 17.54 12.16 11.61 9.92 5.52 56.86 -15.58%
EY 4.86 5.70 8.22 8.62 10.08 18.11 1.76 18.43%
DY 1.29 0.75 1.26 1.54 3.26 0.00 3.79 -16.43%
P/NAPS 3.56 3.77 1.79 1.41 2.17 1.79 0.92 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