[VITROX] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 103.17%
YoY- 731.25%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 98,792 61,770 97,298 51,129 17,980 35,130 28,274 23.16%
PBT 19,801 17,009 33,335 17,615 2,213 14,096 10,776 10.66%
Tax -1,227 -1,038 -678 -433 -146 -386 -177 38.04%
NP 18,574 15,971 32,657 17,182 2,067 13,710 10,599 9.79%
-
NP to SH 18,574 15,971 32,657 17,182 2,067 13,710 10,599 9.79%
-
Tax Rate 6.20% 6.10% 2.03% 2.46% 6.60% 2.74% 1.64% -
Total Cost 80,218 45,799 64,641 33,947 15,913 21,420 17,675 28.64%
-
Net Worth 116,300 103,042 0 63,342 46,511 46,714 36,972 21.02%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 2,894 4,597 9,223 - 1,688 3,870 2,327 3.69%
Div Payout % 15.58% 28.79% 28.24% - 81.70% 28.23% 21.96% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 116,300 103,042 0 63,342 46,511 46,714 36,972 21.02%
NOSH 231,535 231,607 155,125 152,376 153,200 154,784 155,152 6.89%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 18.80% 25.86% 33.56% 33.61% 11.50% 39.03% 37.49% -
ROE 15.97% 15.50% 0.00% 27.13% 4.44% 29.35% 28.67% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 42.67 26.67 62.72 33.55 11.74 22.70 18.22 15.22%
EPS 8.02 6.90 21.05 11.28 1.35 8.86 6.83 2.71%
DPS 1.25 2.00 5.95 0.00 1.10 2.50 1.50 -2.99%
NAPS 0.5023 0.4449 0.00 0.4157 0.3036 0.3018 0.2383 13.22%
Adjusted Per Share Value based on latest NOSH - 152,376
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.22 3.27 5.14 2.70 0.95 1.86 1.49 23.21%
EPS 0.98 0.84 1.73 0.91 0.11 0.72 0.56 9.76%
DPS 0.15 0.24 0.49 0.00 0.09 0.20 0.12 3.78%
NAPS 0.0615 0.0545 0.00 0.0335 0.0246 0.0247 0.0195 21.07%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.77 0.69 1.35 0.51 0.39 0.42 0.64 -
P/RPS 1.80 2.59 2.15 1.52 3.32 1.85 3.51 -10.52%
P/EPS 9.60 10.01 6.41 4.52 28.91 4.74 9.37 0.40%
EY 10.42 9.99 15.59 22.11 3.46 21.09 10.67 -0.39%
DY 1.62 2.90 4.40 0.00 2.83 5.95 2.34 -5.93%
P/NAPS 1.53 1.55 0.00 1.23 1.28 1.39 2.69 -8.96%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 16/08/12 19/08/11 26/08/10 13/08/09 29/08/08 29/08/07 -
Price 0.80 0.65 1.18 0.72 0.30 0.41 0.66 -
P/RPS 1.87 2.44 1.88 2.15 2.56 1.81 3.62 -10.41%
P/EPS 9.97 9.43 5.61 6.39 22.24 4.63 9.66 0.52%
EY 10.03 10.61 17.84 15.66 4.50 21.60 10.35 -0.52%
DY 1.56 3.08 5.04 0.00 3.67 6.10 2.27 -6.05%
P/NAPS 1.59 1.46 0.00 1.73 0.99 1.36 2.77 -8.82%

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