[VITROX] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 1143.34%
YoY- 12.78%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 38,914 65,103 28,356 22,728 27,105 26,120 5,121 40.19%
PBT 13,508 20,606 6,891 10,261 8,796 10,077 1,149 50.76%
Tax -3,542 -610 -408 -464 -109 -203 0 -
NP 9,966 19,996 6,483 9,797 8,687 9,874 1,149 43.31%
-
NP to SH 9,966 19,996 6,483 9,797 8,687 9,874 1,149 43.31%
-
Tax Rate 26.22% 2.96% 5.92% 4.52% 1.24% 2.01% 0.00% -
Total Cost 28,948 45,107 21,873 12,931 18,418 16,246 3,972 39.22%
-
Net Worth 186,024 152,907 116,300 103,042 92,501 63,342 46,511 25.97%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 9,314 4,644 2,894 2,316 4,653 - 612 57.38%
Div Payout % 93.46% 23.23% 44.64% 23.64% 53.57% - 53.33% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 186,024 152,907 116,300 103,042 92,501 63,342 46,511 25.97%
NOSH 232,850 232,241 231,535 231,607 155,125 152,376 153,200 7.22%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 25.61% 30.71% 22.86% 43.11% 32.05% 37.80% 22.44% -
ROE 5.36% 13.08% 5.57% 9.51% 9.39% 15.59% 2.47% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 16.71 28.03 12.25 9.81 17.47 17.14 3.34 30.76%
EPS 4.28 8.61 2.80 4.23 5.60 6.48 0.75 33.66%
DPS 4.00 2.00 1.25 1.00 3.00 0.00 0.40 46.75%
NAPS 0.7989 0.6584 0.5023 0.4449 0.5963 0.4157 0.3036 17.48%
Adjusted Per Share Value based on latest NOSH - 231,607
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.06 3.44 1.50 1.20 1.43 1.38 0.27 40.28%
EPS 0.53 1.06 0.34 0.52 0.46 0.52 0.06 43.75%
DPS 0.49 0.25 0.15 0.12 0.25 0.00 0.03 59.25%
NAPS 0.0983 0.0808 0.0615 0.0545 0.0489 0.0335 0.0246 25.95%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.38 2.55 0.77 0.69 1.35 0.51 0.39 -
P/RPS 20.22 9.10 6.29 7.03 7.73 2.98 11.67 9.58%
P/EPS 78.97 29.62 27.50 16.31 24.11 7.87 52.00 7.20%
EY 1.27 3.38 3.64 6.13 4.15 12.71 1.92 -6.65%
DY 1.18 0.78 1.62 1.45 2.22 0.00 1.03 2.29%
P/NAPS 4.23 3.87 1.53 1.55 2.26 1.23 1.28 22.03%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 21/08/14 22/08/13 16/08/12 19/08/11 26/08/10 13/08/09 -
Price 3.06 2.64 0.80 0.65 1.18 0.72 0.30 -
P/RPS 18.31 9.42 6.53 6.62 6.75 4.20 8.97 12.62%
P/EPS 71.50 30.66 28.57 15.37 21.07 11.11 40.00 10.15%
EY 1.40 3.26 3.50 6.51 4.75 9.00 2.50 -9.20%
DY 1.31 0.76 1.56 1.54 2.54 0.00 1.33 -0.25%
P/NAPS 3.83 4.01 1.59 1.46 1.98 1.73 0.99 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