[VITROX] YoY 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- -55.67%
YoY- -30.15%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 63,708 48,057 42,502 28,518 33,688 12,326 23,403 18.14%
PBT 18,777 13,042 13,507 5,390 7,772 1,098 8,531 14.03%
Tax 181 -3,714 230 -131 -243 -345 -165 -
NP 18,958 9,328 13,737 5,259 7,529 753 8,366 14.59%
-
NP to SH 18,958 9,328 13,737 5,259 7,529 753 8,366 14.59%
-
Tax Rate -0.96% 28.48% -1.70% 2.43% 3.13% 31.42% 1.93% -
Total Cost 44,750 38,729 28,765 23,259 26,159 11,573 15,037 19.91%
-
Net Worth 130,834 208,737 174,583 130,898 114,705 95,265 50,857 17.03%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,927 3,498 4,648 2,306 - 2,281 4,569 -7.14%
Div Payout % 15.44% 37.50% 33.84% 43.86% - 303.03% 54.62% -
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 130,834 208,737 174,583 130,898 114,705 95,265 50,857 17.03%
NOSH 234,176 233,200 232,436 230,657 231,820 228,181 152,313 7.42%
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 29.76% 19.41% 32.32% 18.44% 22.35% 6.11% 35.75% -
ROE 14.49% 4.47% 7.87% 4.02% 6.56% 0.79% 16.45% -
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 27.21 20.61 18.29 12.36 14.53 5.40 15.37 9.97%
EPS 4.05 4.00 5.91 2.28 3.25 0.33 3.66 1.70%
DPS 1.25 1.50 2.00 1.00 0.00 1.00 3.00 -13.56%
NAPS 0.5587 0.8951 0.7511 0.5675 0.4948 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 3.37 2.54 2.25 1.51 1.78 0.65 1.24 18.11%
EPS 1.00 0.49 0.73 0.28 0.40 0.04 0.44 14.64%
DPS 0.15 0.18 0.25 0.12 0.00 0.12 0.24 -7.52%
NAPS 0.0692 0.1103 0.0923 0.0692 0.0606 0.0504 0.0269 17.03%
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 13.64 16.69 12.41 9.95 4.47 16.11 5.27 17.15%
P/EPS 45.83 86.00 38.41 53.95 20.01 263.64 14.75 20.77%
EY 2.18 1.16 2.60 1.85 5.00 0.38 6.78 -17.21%
DY 0.34 0.44 0.88 0.81 0.00 1.15 3.70 -32.79%
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 14.70 15.67 16.90 11.16 4.78 13.88 6.57 14.35%
P/EPS 49.41 80.75 52.28 60.53 21.40 227.27 18.39 17.88%
EY 2.02 1.24 1.91 1.65 4.67 0.44 5.44 -15.20%
DY 0.31 0.46 0.65 0.72 0.00 1.33 2.97 -31.35%
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