[VITROX] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 154.17%
YoY- -60.09%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 22,728 27,105 26,120 5,121 7,675 8,886 6,176 24.22%
PBT 10,261 8,796 10,077 1,149 2,979 3,680 2,669 25.13%
Tax -464 -109 -203 0 -100 -127 -112 26.70%
NP 9,797 8,687 9,874 1,149 2,879 3,553 2,557 25.06%
-
NP to SH 9,797 8,687 9,874 1,149 2,879 3,553 2,557 25.06%
-
Tax Rate 4.52% 1.24% 2.01% 0.00% 3.36% 3.45% 4.20% -
Total Cost 12,931 18,418 16,246 3,972 4,796 5,333 3,619 23.62%
-
Net Worth 103,042 92,501 63,342 46,511 46,714 36,972 28,514 23.85%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 2,316 4,653 - 612 3,095 775 774 20.02%
Div Payout % 23.64% 53.57% - 53.33% 107.53% 21.83% 30.30% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 103,042 92,501 63,342 46,511 46,714 36,972 28,514 23.85%
NOSH 231,607 155,125 152,376 153,200 154,784 155,152 154,969 6.91%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 43.11% 32.05% 37.80% 22.44% 37.51% 39.98% 41.40% -
ROE 9.51% 9.39% 15.59% 2.47% 6.16% 9.61% 8.97% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.81 17.47 17.14 3.34 4.96 5.73 3.99 16.16%
EPS 4.23 5.60 6.48 0.75 1.86 2.29 1.65 16.97%
DPS 1.00 3.00 0.00 0.40 2.00 0.50 0.50 12.23%
NAPS 0.4449 0.5963 0.4157 0.3036 0.3018 0.2383 0.184 15.83%
Adjusted Per Share Value based on latest NOSH - 153,200
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.20 1.43 1.38 0.27 0.41 0.47 0.33 23.98%
EPS 0.52 0.46 0.52 0.06 0.15 0.19 0.14 24.42%
DPS 0.12 0.25 0.00 0.03 0.16 0.04 0.04 20.07%
NAPS 0.0545 0.0489 0.0335 0.0246 0.0247 0.0195 0.0151 23.82%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.69 1.35 0.51 0.39 0.42 0.64 0.38 -
P/RPS 7.03 7.73 2.98 11.67 8.47 11.17 9.54 -4.95%
P/EPS 16.31 24.11 7.87 52.00 22.58 27.95 23.03 -5.58%
EY 6.13 4.15 12.71 1.92 4.43 3.58 4.34 5.91%
DY 1.45 2.22 0.00 1.03 4.76 0.78 1.32 1.57%
P/NAPS 1.55 2.26 1.23 1.28 1.39 2.69 2.07 -4.70%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 19/08/11 26/08/10 13/08/09 29/08/08 29/08/07 22/08/06 -
Price 0.65 1.18 0.72 0.30 0.41 0.66 0.38 -
P/RPS 6.62 6.75 4.20 8.97 8.27 11.52 9.54 -5.90%
P/EPS 15.37 21.07 11.11 40.00 22.04 28.82 23.03 -6.51%
EY 6.51 4.75 9.00 2.50 4.54 3.47 4.34 6.98%
DY 1.54 2.54 0.00 1.33 4.88 0.76 1.32 2.60%
P/NAPS 1.46 1.98 1.73 0.99 1.36 2.77 2.07 -5.64%

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