[VITROX] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 57.78%
YoY- 38.06%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 101,770 84,363 57,647 40,058 39,506 36,305 23,823 27.36%
PBT 30,024 23,410 15,999 19,610 11,681 11,807 4,419 37.60%
Tax -2,003 -1,000 -126 -3,886 -292 56 -315 36.09%
NP 28,021 22,410 15,873 15,724 11,389 11,863 4,104 37.71%
-
NP to SH 28,021 22,410 15,873 15,724 11,389 11,863 4,104 37.71%
-
Tax Rate 6.67% 4.27% 0.79% 19.82% 2.50% -0.47% 7.13% -
Total Cost 73,749 61,953 41,774 24,334 28,117 24,442 19,719 24.57%
-
Net Worth 392,796 316,188 248,372 202,431 164,652 127,949 107,237 24.14%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 392,796 316,188 248,372 202,431 164,652 127,949 107,237 24.14%
NOSH 470,422 470,092 234,115 232,948 232,428 231,247 231,864 12.50%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 27.53% 26.56% 27.53% 39.25% 28.83% 32.68% 17.23% -
ROE 7.13% 7.09% 6.39% 7.77% 6.92% 9.27% 3.83% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 21.64 17.95 24.62 17.20 17.00 15.70 10.27 13.22%
EPS 5.96 4.77 6.78 6.75 4.90 5.13 1.77 22.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8352 0.6729 1.0609 0.869 0.7084 0.5533 0.4625 10.34%
Adjusted Per Share Value based on latest NOSH - 232,948
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.38 4.46 3.05 2.12 2.09 1.92 1.26 27.35%
EPS 1.48 1.18 0.84 0.83 0.60 0.63 0.22 37.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2076 0.1671 0.1313 0.107 0.087 0.0676 0.0567 24.13%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 8.00 4.44 3.76 2.80 2.79 0.78 0.63 -
P/RPS 36.97 24.73 15.27 16.28 16.41 4.97 6.13 34.89%
P/EPS 134.27 93.10 55.46 41.48 56.94 15.20 35.59 24.75%
EY 0.74 1.07 1.80 2.41 1.76 6.58 2.81 -19.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.58 6.60 3.54 3.22 3.94 1.41 1.36 38.43%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/10/18 16/11/17 17/11/16 19/11/15 20/11/14 21/11/13 22/11/12 -
Price 7.48 5.57 3.57 3.09 2.67 0.99 0.65 -
P/RPS 34.57 31.02 14.50 17.97 15.71 6.31 6.33 32.68%
P/EPS 125.54 116.79 52.65 45.78 54.49 19.30 36.72 22.72%
EY 0.80 0.86 1.90 2.18 1.84 5.18 2.72 -18.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.96 8.28 3.37 3.56 3.77 1.79 1.41 36.07%

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