[VITROX] YoY TTM 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- -45.56%
YoY- -84.92%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 61,770 97,298 51,129 17,980 35,130 28,274 18,729 21.98%
PBT 17,009 33,335 17,615 2,213 14,096 10,776 8,906 11.37%
Tax -1,038 -678 -433 -146 -386 -177 -914 2.14%
NP 15,971 32,657 17,182 2,067 13,710 10,599 7,992 12.21%
-
NP to SH 15,971 32,657 17,182 2,067 13,710 10,599 7,992 12.21%
-
Tax Rate 6.10% 2.03% 2.46% 6.60% 2.74% 1.64% 10.26% -
Total Cost 45,799 64,641 33,947 15,913 21,420 17,675 10,737 27.32%
-
Net Worth 103,042 0 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 4,597 9,223 - 1,688 3,870 2,327 3,103 6.76%
Div Payout % 28.79% 28.24% - 81.70% 28.23% 21.96% 38.84% -
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 0 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 25.86% 33.56% 33.61% 11.50% 39.03% 37.49% 42.67% -
ROE 15.50% 0.00% 27.13% 4.44% 29.35% 28.67% 28.03% -
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 26.67 62.72 33.55 11.74 22.70 18.22 12.09 14.08%
EPS 6.90 21.05 11.28 1.35 8.86 6.83 5.16 4.95%
DPS 2.00 5.95 0.00 1.10 2.50 1.50 2.00 0.00%
NAPS 0.4449 0.00 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 3.27 5.14 2.70 0.95 1.86 1.49 0.99 22.01%
EPS 0.84 1.73 0.91 0.11 0.72 0.56 0.42 12.23%
DPS 0.24 0.49 0.00 0.09 0.20 0.12 0.16 6.98%
NAPS 0.0545 0.00 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 2.59 2.15 1.52 3.32 1.85 3.51 3.14 -3.15%
P/EPS 10.01 6.41 4.52 28.91 4.74 9.37 7.37 5.23%
EY 9.99 15.59 22.11 3.46 21.09 10.67 13.57 -4.97%
DY 2.90 4.40 0.00 2.83 5.95 2.34 5.27 -9.46%
P/NAPS 1.55 0.00 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 2.44 1.88 2.15 2.56 1.81 3.62 3.14 -4.11%
P/EPS 9.43 5.61 6.39 22.24 4.63 9.66 7.37 4.18%
EY 10.61 17.84 15.66 4.50 21.60 10.35 13.57 -4.01%
DY 3.08 5.04 0.00 3.67 6.10 2.27 5.27 -8.55%
P/NAPS 1.46 0.00 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