[VITROX] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 170.91%
YoY- 45.07%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 170,318 112,231 127,437 77,586 55,183 66,877 64,206 17.63%
PBT 42,143 42,697 36,516 19,417 13,785 21,907 24,016 9.81%
Tax 3,748 -7,694 -1,144 -613 -823 -434 -569 -
NP 45,891 35,003 35,372 18,804 12,962 21,473 23,447 11.83%
-
NP to SH 45,891 35,003 35,372 18,804 12,962 21,473 23,447 11.83%
-
Tax Rate -8.89% 18.02% 3.13% 3.16% 5.97% 1.98% 2.37% -
Total Cost 124,427 77,228 92,065 58,782 42,221 45,404 40,759 20.42%
-
Net Worth 248,270 202,379 164,635 127,816 107,052 98,354 72,519 22.74%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 8,190 9,315 4,648 2,887 2,314 6,949 - -
Div Payout % 17.85% 26.61% 13.14% 15.36% 17.86% 32.36% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 248,270 202,379 164,635 127,816 107,052 98,354 72,519 22.74%
NOSH 234,018 232,887 232,404 231,007 231,464 231,639 152,352 7.40%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 26.94% 31.19% 27.76% 24.24% 23.49% 32.11% 36.52% -
ROE 18.48% 17.30% 21.49% 14.71% 12.11% 21.83% 32.33% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 72.78 48.19 54.83 33.59 23.84 28.87 42.14 9.52%
EPS 19.61 15.03 15.22 8.14 5.60 9.27 15.39 4.11%
DPS 3.50 4.00 2.00 1.25 1.00 3.00 0.00 -
NAPS 1.0609 0.869 0.7084 0.5533 0.4625 0.4246 0.476 14.27%
Adjusted Per Share Value based on latest NOSH - 231,247
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.00 5.93 6.74 4.10 2.92 3.54 3.39 17.65%
EPS 2.43 1.85 1.87 0.99 0.69 1.14 1.24 11.85%
DPS 0.43 0.49 0.25 0.15 0.12 0.37 0.00 -
NAPS 0.1312 0.107 0.087 0.0676 0.0566 0.052 0.0383 22.75%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.76 2.80 2.79 0.78 0.63 0.915 0.77 -
P/RPS 5.17 5.81 5.09 2.32 2.64 3.17 1.83 18.87%
P/EPS 19.17 18.63 18.33 9.58 11.25 9.87 5.00 25.07%
EY 5.22 5.37 5.46 10.44 8.89 10.13 19.99 -20.03%
DY 0.93 1.43 0.72 1.60 1.59 3.28 0.00 -
P/NAPS 3.54 3.22 3.94 1.41 1.36 2.15 1.62 13.90%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 19/11/15 20/11/14 21/11/13 22/11/12 18/11/11 22/11/10 -
Price 3.57 3.09 2.67 0.99 0.65 0.92 0.85 -
P/RPS 4.91 6.41 4.87 2.95 2.73 3.19 2.02 15.93%
P/EPS 18.20 20.56 17.54 12.16 11.61 9.92 5.52 21.97%
EY 5.49 4.86 5.70 8.22 8.62 10.08 18.11 -18.02%
DY 0.98 1.29 0.75 1.26 1.54 3.26 0.00 -
P/NAPS 3.37 3.56 3.77 1.79 1.41 2.17 1.79 11.11%

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