[VITROX] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 56.15%
YoY- 35.8%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 310,585 244,496 284,102 231,595 170,318 112,231 127,437 15.99%
PBT 77,137 64,248 81,812 65,148 42,143 42,697 36,516 13.26%
Tax -3,436 -2,389 -5,774 -2,827 3,748 -7,694 -1,144 20.09%
NP 73,701 61,859 76,038 62,321 45,891 35,003 35,372 13.00%
-
NP to SH 73,701 61,859 76,038 62,321 45,891 35,003 35,372 13.00%
-
Tax Rate 4.45% 3.72% 7.06% 4.34% -8.89% 18.02% 3.13% -
Total Cost 236,884 182,637 208,064 169,274 124,427 77,228 92,065 17.04%
-
Net Worth 544,452 457,217 392,796 316,188 248,270 202,379 164,635 22.03%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 13,202 18,832 14,109 18,795 8,190 9,315 4,648 18.98%
Div Payout % 17.91% 30.44% 18.56% 30.16% 17.85% 26.61% 13.14% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 544,452 457,217 392,796 316,188 248,270 202,379 164,635 22.03%
NOSH 471,948 470,954 470,422 470,092 234,018 232,887 232,404 12.51%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 23.73% 25.30% 26.76% 26.91% 26.94% 31.19% 27.76% -
ROE 13.54% 13.53% 19.36% 19.71% 18.48% 17.30% 21.49% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 65.87 51.93 60.41 49.29 72.78 48.19 54.83 3.10%
EPS 15.63 13.14 16.17 13.26 19.61 15.03 15.22 0.44%
DPS 2.80 4.00 3.00 4.00 3.50 4.00 2.00 5.76%
NAPS 1.1547 0.9711 0.8352 0.6729 1.0609 0.869 0.7084 8.47%
Adjusted Per Share Value based on latest NOSH - 470,092
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 16.42 12.92 15.02 12.24 9.00 5.93 6.74 15.98%
EPS 3.90 3.27 4.02 3.29 2.43 1.85 1.87 13.01%
DPS 0.70 1.00 0.75 0.99 0.43 0.49 0.25 18.70%
NAPS 0.2878 0.2417 0.2076 0.1671 0.1312 0.107 0.087 22.04%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 12.20 7.52 8.00 4.44 3.76 2.80 2.79 -
P/RPS 18.52 14.48 13.24 9.01 5.17 5.81 5.09 23.99%
P/EPS 78.05 57.24 49.48 33.48 19.17 18.63 18.33 27.28%
EY 1.28 1.75 2.02 2.99 5.22 5.37 5.46 -21.45%
DY 0.23 0.53 0.38 0.90 0.93 1.43 0.72 -17.30%
P/NAPS 10.57 7.74 9.58 6.60 3.54 3.22 3.94 17.85%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 22/10/20 24/10/19 25/10/18 16/11/17 17/11/16 19/11/15 20/11/14 -
Price 13.94 8.07 7.48 5.57 3.57 3.09 2.67 -
P/RPS 21.16 15.54 12.38 11.30 4.91 6.41 4.87 27.71%
P/EPS 89.18 61.42 46.26 42.00 18.20 20.56 17.54 31.09%
EY 1.12 1.63 2.16 2.38 5.49 4.86 5.70 -23.73%
DY 0.20 0.50 0.40 0.72 0.98 1.29 0.75 -19.75%
P/NAPS 12.07 8.31 8.96 8.28 3.37 3.56 3.77 21.38%

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