[VITROX] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -33.16%
YoY- -42.3%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 79,203 87,609 18,134 26,413 36,169 23,999 8,905 43.91%
PBT 23,005 32,546 2,070 8,599 14,868 9,825 9,630 15.61%
Tax -779 -733 -129 -274 -440 -329 -580 5.03%
NP 22,226 31,813 1,941 8,325 14,428 9,496 9,050 16.14%
-
NP to SH 22,226 31,813 1,941 8,325 14,428 9,496 9,050 16.14%
-
Tax Rate 3.39% 2.25% 6.23% 3.19% 2.96% 3.35% 6.02% -
Total Cost 56,977 55,796 16,193 18,088 21,741 14,503 -145 -
-
Net Worth 95,265 50,857 49,652 50,531 44,558 33,156 24,427 25.44%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 6,935 4,569 1,688 3,095 3,101 774 1,552 28.32%
Div Payout % 31.20% 14.36% 87.00% 37.19% 21.50% 8.16% 17.16% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 95,265 50,857 49,652 50,531 44,558 33,156 24,427 25.44%
NOSH 228,181 152,313 153,866 157,222 154,877 154,503 155,290 6.62%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 28.06% 36.31% 10.70% 31.52% 39.89% 39.57% 101.63% -
ROE 23.33% 62.55% 3.91% 16.47% 32.38% 28.64% 37.05% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 34.71 57.52 11.79 16.80 23.35 15.53 5.73 34.99%
EPS 9.74 20.89 1.26 5.30 9.32 6.15 5.83 8.92%
DPS 3.04 3.00 1.10 2.00 2.00 0.50 1.00 20.34%
NAPS 0.4175 0.3339 0.3227 0.3214 0.2877 0.2146 0.1573 17.65%
Adjusted Per Share Value based on latest NOSH - 157,222
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 4.19 4.63 0.96 1.40 1.91 1.27 0.47 43.97%
EPS 1.17 1.68 0.10 0.44 0.76 0.50 0.48 16.00%
DPS 0.37 0.24 0.09 0.16 0.16 0.04 0.08 29.06%
NAPS 0.0504 0.0269 0.0262 0.0267 0.0236 0.0175 0.0129 25.48%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.87 0.81 0.33 0.31 0.59 0.77 0.29 -
P/RPS 2.51 1.41 2.80 1.85 2.53 4.96 5.06 -11.02%
P/EPS 8.93 3.88 26.16 5.85 6.33 12.53 4.98 10.21%
EY 11.20 25.79 3.82 17.08 15.79 7.98 20.10 -9.28%
DY 3.49 3.70 3.33 6.45 3.39 0.65 3.45 0.19%
P/NAPS 2.08 2.43 1.02 0.96 2.05 3.59 1.84 2.06%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 17/02/11 01/03/10 20/02/09 20/02/08 22/02/07 - -
Price 0.75 1.01 0.34 0.27 0.48 0.74 0.00 -
P/RPS 2.16 1.76 2.88 1.61 2.06 4.76 0.00 -
P/EPS 7.70 4.84 26.95 5.10 5.15 12.04 0.00 -
EY 12.99 20.68 3.71 19.61 19.41 8.31 0.00 -
DY 4.05 2.97 3.24 7.41 4.17 0.68 0.00 -
P/NAPS 1.80 3.02 1.05 0.84 1.67 3.45 0.00 -

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