[VITROX] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -15.14%
YoY- 16.3%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 200,786 154,181 152,754 98,792 61,770 97,298 51,129 25.58%
PBT 58,786 48,275 42,032 19,801 17,009 33,335 17,615 22.22%
Tax -3,726 -3,870 -927 -1,227 -1,038 -678 -433 43.10%
NP 55,060 44,405 41,105 18,574 15,971 32,657 17,182 21.39%
-
NP to SH 55,060 44,405 41,105 18,574 15,971 32,657 17,182 21.39%
-
Tax Rate 6.34% 8.02% 2.21% 6.20% 6.10% 2.03% 2.46% -
Total Cost 145,726 109,776 111,649 80,218 45,799 64,641 33,947 27.45%
-
Net Worth 231,716 186,024 152,907 116,300 103,042 0 63,342 24.10%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 11,676 13,962 6,951 2,894 4,597 9,223 - -
Div Payout % 21.21% 31.44% 16.91% 15.58% 28.79% 28.24% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 231,716 186,024 152,907 116,300 103,042 0 63,342 24.10%
NOSH 233,679 232,850 232,241 231,535 231,607 155,125 152,376 7.37%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 27.42% 28.80% 26.91% 18.80% 25.86% 33.56% 33.61% -
ROE 23.76% 23.87% 26.88% 15.97% 15.50% 0.00% 27.13% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 85.92 66.21 65.77 42.67 26.67 62.72 33.55 16.95%
EPS 23.56 19.07 17.70 8.02 6.90 21.05 11.28 13.04%
DPS 5.00 6.00 3.00 1.25 2.00 5.95 0.00 -
NAPS 0.9916 0.7989 0.6584 0.5023 0.4449 0.00 0.4157 15.57%
Adjusted Per Share Value based on latest NOSH - 231,535
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.61 8.15 8.07 5.22 3.27 5.14 2.70 25.59%
EPS 2.91 2.35 2.17 0.98 0.84 1.73 0.91 21.35%
DPS 0.62 0.74 0.37 0.15 0.24 0.49 0.00 -
NAPS 0.1225 0.0983 0.0808 0.0615 0.0545 0.00 0.0335 24.09%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.77 3.38 2.55 0.77 0.69 1.35 0.51 -
P/RPS 4.39 5.10 3.88 1.80 2.59 2.15 1.52 19.31%
P/EPS 16.00 17.72 14.41 9.60 10.01 6.41 4.52 23.42%
EY 6.25 5.64 6.94 10.42 9.99 15.59 22.11 -18.97%
DY 1.33 1.78 1.18 1.62 2.90 4.40 0.00 -
P/NAPS 3.80 4.23 3.87 1.53 1.55 0.00 1.23 20.66%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 20/08/15 21/08/14 22/08/13 16/08/12 19/08/11 26/08/10 -
Price 3.92 3.06 2.64 0.80 0.65 1.18 0.72 -
P/RPS 4.56 4.62 4.01 1.87 2.44 1.88 2.15 13.33%
P/EPS 16.64 16.05 14.92 9.97 9.43 5.61 6.39 17.27%
EY 6.01 6.23 6.70 10.03 10.61 17.84 15.66 -14.74%
DY 1.28 1.96 1.14 1.56 3.08 5.04 0.00 -
P/NAPS 3.95 3.83 4.01 1.59 1.46 0.00 1.73 14.73%

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