[VITROX] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.15%
YoY- 54.3%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 295,303 218,375 154,733 155,955 111,274 67,509 90,280 21.81%
PBT 83,931 55,175 56,204 41,906 27,189 14,883 30,438 18.39%
Tax -2,548 34 -7,464 -1,275 -856 -1,168 -599 27.26%
NP 81,383 55,209 48,740 40,631 26,333 13,715 29,839 18.18%
-
NP to SH 81,383 55,209 48,740 40,631 26,333 13,715 29,839 18.18%
-
Tax Rate 3.04% -0.06% 13.28% 3.04% 3.15% 7.85% 1.97% -
Total Cost 213,920 163,166 105,993 115,324 84,941 53,794 60,441 23.42%
-
Net Worth 316,188 234,115 202,431 164,652 127,949 107,237 98,556 21.42%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 15,244 11,676 13,962 6,951 2,894 4,597 9,223 8.72%
Div Payout % 18.73% 21.15% 28.65% 17.11% 10.99% 33.52% 30.91% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 316,188 234,115 202,431 164,652 127,949 107,237 98,556 21.42%
NOSH 470,092 234,115 232,948 232,428 231,247 231,864 232,116 12.46%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 27.56% 25.28% 31.50% 26.05% 23.67% 20.32% 33.05% -
ROE 25.74% 23.58% 24.08% 24.68% 20.58% 12.79% 30.28% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 62.85 93.28 66.42 67.10 48.12 29.12 38.89 8.32%
EPS 17.32 23.58 20.92 17.48 11.39 5.92 12.86 5.08%
DPS 3.24 5.00 6.00 3.00 1.25 2.00 3.97 -3.32%
NAPS 0.6729 1.00 0.869 0.7084 0.5533 0.4625 0.4246 7.96%
Adjusted Per Share Value based on latest NOSH - 232,428
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 15.61 11.54 8.18 8.24 5.88 3.57 4.77 21.82%
EPS 4.30 2.92 2.58 2.15 1.39 0.72 1.58 18.14%
DPS 0.81 0.62 0.74 0.37 0.15 0.24 0.49 8.72%
NAPS 0.1671 0.1238 0.107 0.087 0.0676 0.0567 0.0521 21.41%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 4.44 3.76 2.80 2.79 0.78 0.63 0.915 -
P/RPS 7.06 4.03 4.22 4.16 1.62 2.16 2.35 20.10%
P/EPS 25.64 15.94 13.38 15.96 6.85 10.65 7.12 23.78%
EY 3.90 6.27 7.47 6.27 14.60 9.39 14.05 -19.21%
DY 0.73 1.33 2.14 1.08 1.60 3.17 4.34 -25.68%
P/NAPS 6.60 3.76 3.22 3.94 1.41 1.36 2.15 20.53%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 16/11/17 17/11/16 19/11/15 20/11/14 21/11/13 22/11/12 18/11/11 -
Price 5.57 3.57 3.09 2.67 0.99 0.65 0.92 -
P/RPS 8.86 3.83 4.65 3.98 2.06 2.23 2.37 24.55%
P/EPS 32.16 15.14 14.77 15.27 8.69 10.99 7.16 28.42%
EY 3.11 6.61 6.77 6.55 11.50 9.10 13.97 -22.13%
DY 0.58 1.40 1.94 1.12 1.26 3.08 4.32 -28.42%
P/NAPS 8.28 3.57 3.56 3.77 1.79 1.41 2.17 24.97%

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