[VITROX] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
01-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 81.4%
YoY- -76.68%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 88,871 79,203 87,609 18,134 26,413 36,169 23,999 24.35%
PBT 21,557 23,005 32,546 2,070 8,599 14,868 9,825 13.97%
Tax -1,066 -779 -733 -129 -274 -440 -329 21.62%
NP 20,491 22,226 31,813 1,941 8,325 14,428 9,496 13.66%
-
NP to SH 20,491 22,226 31,813 1,941 8,325 14,428 9,496 13.66%
-
Tax Rate 4.95% 3.39% 2.25% 6.23% 3.19% 2.96% 3.35% -
Total Cost 68,380 56,977 55,796 16,193 18,088 21,741 14,503 29.46%
-
Net Worth 114,705 95,265 50,857 49,652 50,531 44,558 33,156 22.95%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,316 6,935 4,569 1,688 3,095 3,101 774 20.02%
Div Payout % 11.30% 31.20% 14.36% 87.00% 37.19% 21.50% 8.16% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 114,705 95,265 50,857 49,652 50,531 44,558 33,156 22.95%
NOSH 231,820 228,181 152,313 153,866 157,222 154,877 154,503 6.98%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 23.06% 28.06% 36.31% 10.70% 31.52% 39.89% 39.57% -
ROE 17.86% 23.33% 62.55% 3.91% 16.47% 32.38% 28.64% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 38.34 34.71 57.52 11.79 16.80 23.35 15.53 16.23%
EPS 8.84 9.74 20.89 1.26 5.30 9.32 6.15 6.22%
DPS 1.00 3.04 3.00 1.10 2.00 2.00 0.50 12.23%
NAPS 0.4948 0.4175 0.3339 0.3227 0.3214 0.2877 0.2146 14.92%
Adjusted Per Share Value based on latest NOSH - 153,866
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.70 4.19 4.63 0.96 1.40 1.91 1.27 24.34%
EPS 1.08 1.17 1.68 0.10 0.44 0.76 0.50 13.68%
DPS 0.12 0.37 0.24 0.09 0.16 0.16 0.04 20.07%
NAPS 0.0606 0.0504 0.0269 0.0262 0.0267 0.0236 0.0175 22.97%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.65 0.87 0.81 0.33 0.31 0.59 0.77 -
P/RPS 1.70 2.51 1.41 2.80 1.85 2.53 4.96 -16.33%
P/EPS 7.35 8.93 3.88 26.16 5.85 6.33 12.53 -8.49%
EY 13.60 11.20 25.79 3.82 17.08 15.79 7.98 9.28%
DY 1.54 3.49 3.70 3.33 6.45 3.39 0.65 15.44%
P/NAPS 1.31 2.08 2.43 1.02 0.96 2.05 3.59 -15.45%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 17/02/11 01/03/10 20/02/09 20/02/08 22/02/07 -
Price 0.695 0.75 1.01 0.34 0.27 0.48 0.74 -
P/RPS 1.81 2.16 1.76 2.88 1.61 2.06 4.76 -14.87%
P/EPS 7.86 7.70 4.84 26.95 5.10 5.15 12.04 -6.85%
EY 12.72 12.99 20.68 3.71 19.61 19.41 8.31 7.34%
DY 1.44 4.05 2.97 3.24 7.41 4.17 0.68 13.30%
P/NAPS 1.40 1.80 3.02 1.05 0.84 1.67 3.45 -13.94%

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