[VITROX] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 27.97%
YoY- 17.43%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 234,026 160,288 169,939 106,104 88,871 79,203 87,609 17.77%
PBT 60,920 55,739 50,023 24,807 21,557 23,005 32,547 11.00%
Tax 3,929 -11,408 -914 -744 -1,066 -779 -734 -
NP 64,849 44,331 49,109 24,063 20,491 22,226 31,813 12.59%
-
NP to SH 64,849 44,331 49,109 24,063 20,491 22,226 31,813 12.59%
-
Tax Rate -6.45% 20.47% 1.83% 3.00% 4.95% 3.39% 2.26% -
Total Cost 169,177 115,957 120,830 82,041 68,380 56,977 55,796 20.28%
-
Net Worth 130,772 208,516 174,648 131,179 114,616 96,559 50,868 17.02%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 7,021 12,812 9,300 5,200 2,315 9,251 4,570 7.41%
Div Payout % 10.83% 28.90% 18.94% 21.61% 11.30% 41.62% 14.37% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 130,772 208,516 174,648 131,179 114,616 96,559 50,868 17.02%
NOSH 234,064 232,953 232,523 231,152 231,595 231,279 152,346 7.41%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 27.71% 27.66% 28.90% 22.68% 23.06% 28.06% 36.31% -
ROE 49.59% 21.26% 28.12% 18.34% 17.88% 23.02% 62.54% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 99.98 68.81 73.08 45.90 38.37 34.25 57.51 9.64%
EPS 13.85 19.03 21.12 10.41 8.85 9.61 13.92 -0.08%
DPS 3.00 5.50 4.00 2.25 1.00 4.00 3.00 0.00%
NAPS 0.5587 0.8951 0.7511 0.5675 0.4949 0.4175 0.3339 8.94%
Adjusted Per Share Value based on latest NOSH - 230,657
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.37 8.47 8.98 5.61 4.70 4.19 4.63 17.77%
EPS 3.43 2.34 2.60 1.27 1.08 1.17 1.68 12.62%
DPS 0.37 0.68 0.49 0.27 0.12 0.49 0.24 7.47%
NAPS 0.0691 0.1102 0.0923 0.0693 0.0606 0.051 0.0269 17.01%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.71 3.44 2.27 1.23 0.65 0.87 0.81 -
P/RPS 3.71 5.00 3.11 2.68 1.69 2.54 1.41 17.47%
P/EPS 13.39 18.08 10.75 11.82 7.35 9.05 3.88 22.90%
EY 7.47 5.53 9.30 8.46 13.61 11.05 25.78 -18.63%
DY 0.81 1.60 1.76 1.83 1.54 4.60 3.70 -22.34%
P/NAPS 6.64 3.84 3.02 2.17 1.31 2.08 2.43 18.22%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 25/02/15 27/02/14 27/02/13 28/02/12 17/02/11 -
Price 4.00 3.23 3.09 1.38 0.695 0.75 1.01 -
P/RPS 4.00 4.69 4.23 3.01 1.81 2.19 1.76 14.64%
P/EPS 14.44 16.97 14.63 13.26 7.86 7.80 4.84 19.96%
EY 6.93 5.89 6.83 7.54 12.73 12.81 20.68 -16.64%
DY 0.75 1.70 1.29 1.63 1.44 5.33 2.97 -20.48%
P/NAPS 7.16 3.61 4.11 2.43 1.40 1.80 3.02 15.45%

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