[VITROX] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 83.46%
YoY- 899.87%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 48,057 42,502 28,518 33,688 12,326 23,403 6,054 41.21%
PBT 13,042 13,507 5,390 7,772 1,098 8,531 1,280 47.21%
Tax -3,714 230 -131 -243 -345 -165 -126 75.71%
NP 9,328 13,737 5,259 7,529 753 8,366 1,154 41.64%
-
NP to SH 9,328 13,737 5,259 7,529 753 8,366 1,154 41.64%
-
Tax Rate 28.48% -1.70% 2.43% 3.13% 31.42% 1.93% 9.84% -
Total Cost 38,729 28,765 23,259 26,159 11,573 15,037 4,900 41.11%
-
Net Worth 208,737 174,583 130,898 114,705 95,265 50,857 49,652 27.02%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,498 4,648 2,306 - 2,281 4,569 - -
Div Payout % 37.50% 33.84% 43.86% - 303.03% 54.62% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 208,737 174,583 130,898 114,705 95,265 50,857 49,652 27.02%
NOSH 233,200 232,436 230,657 231,820 228,181 152,313 153,866 7.17%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 19.41% 32.32% 18.44% 22.35% 6.11% 35.75% 19.06% -
ROE 4.47% 7.87% 4.02% 6.56% 0.79% 16.45% 2.32% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 20.61 18.29 12.36 14.53 5.40 15.37 3.93 31.79%
EPS 4.00 5.91 2.28 3.25 0.33 3.66 0.75 32.16%
DPS 1.50 2.00 1.00 0.00 1.00 3.00 0.00 -
NAPS 0.8951 0.7511 0.5675 0.4948 0.4175 0.3339 0.3227 18.52%
Adjusted Per Share Value based on latest NOSH - 231,820
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.54 2.25 1.51 1.78 0.65 1.24 0.32 41.21%
EPS 0.49 0.73 0.28 0.40 0.04 0.44 0.06 41.88%
DPS 0.18 0.25 0.12 0.00 0.12 0.24 0.00 -
NAPS 0.1103 0.0923 0.0692 0.0606 0.0504 0.0269 0.0262 27.05%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.44 2.27 1.23 0.65 0.87 0.81 0.33 -
P/RPS 16.69 12.41 9.95 4.47 16.11 5.27 8.39 12.13%
P/EPS 86.00 38.41 53.95 20.01 263.64 14.75 44.00 11.81%
EY 1.16 2.60 1.85 5.00 0.38 6.78 2.27 -10.58%
DY 0.44 0.88 0.81 0.00 1.15 3.70 0.00 -
P/NAPS 3.84 3.02 2.17 1.31 2.08 2.43 1.02 24.71%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 27/02/14 27/02/13 28/02/12 17/02/11 01/03/10 -
Price 3.23 3.09 1.38 0.695 0.75 1.01 0.34 -
P/RPS 15.67 16.90 11.16 4.78 13.88 6.57 8.64 10.42%
P/EPS 80.75 52.28 60.53 21.40 227.27 18.39 45.33 10.09%
EY 1.24 1.91 1.65 4.67 0.44 5.44 2.21 -9.17%
DY 0.46 0.65 0.72 0.00 1.33 2.97 0.00 -
P/NAPS 3.61 4.11 2.43 1.40 1.80 3.02 1.05 22.84%

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