[VITROX] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 6.38%
YoY- 300.19%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 116,007 93,164 66,147 96,313 30,130 20,534 36,341 21.33%
PBT 28,317 23,171 15,544 34,616 8,687 4,043 14,797 11.41%
Tax -725 -1,283 -683 -772 -230 -246 -413 9.82%
NP 27,592 21,888 14,861 33,844 8,457 3,797 14,384 11.46%
-
NP to SH 27,592 21,888 14,861 33,844 8,457 3,797 14,384 11.46%
-
Tax Rate 2.56% 5.54% 4.39% 2.23% 2.65% 6.08% 2.79% -
Total Cost 88,415 71,276 51,286 62,469 21,673 16,737 21,957 26.11%
-
Net Worth 136,044 111,500 94,495 0 53,640 46,124 47,084 19.33%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 5,200 2,316 6,935 4,569 612 4,171 1,550 22.34%
Div Payout % 18.85% 10.58% 46.67% 13.50% 7.25% 109.86% 10.78% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 136,044 111,500 94,495 0 53,640 46,124 47,084 19.33%
NOSH 231,802 228,999 229,024 151,914 152,604 153,695 155,290 6.90%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 23.78% 23.49% 22.47% 35.14% 28.07% 18.49% 39.58% -
ROE 20.28% 19.63% 15.73% 0.00% 15.77% 8.23% 30.55% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 50.05 40.68 28.88 63.40 19.74 13.36 23.40 13.50%
EPS 11.90 9.56 6.49 22.28 5.54 2.47 9.26 4.26%
DPS 2.25 1.00 3.03 3.00 0.40 2.71 1.00 14.46%
NAPS 0.5869 0.4869 0.4126 0.00 0.3515 0.3001 0.3032 11.63%
Adjusted Per Share Value based on latest NOSH - 151,914
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 6.13 4.92 3.50 5.09 1.59 1.09 1.92 21.33%
EPS 1.46 1.16 0.79 1.79 0.45 0.20 0.76 11.48%
DPS 0.27 0.12 0.37 0.24 0.03 0.22 0.08 22.46%
NAPS 0.0719 0.0589 0.0499 0.00 0.0284 0.0244 0.0249 19.32%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.50 0.65 0.73 1.43 0.39 0.25 0.47 -
P/RPS 3.00 1.60 2.53 2.26 1.98 1.87 2.01 6.89%
P/EPS 12.60 6.80 11.25 6.42 7.04 10.12 5.07 16.37%
EY 7.94 14.70 8.89 15.58 14.21 9.88 19.71 -14.05%
DY 1.50 1.54 4.15 2.10 1.03 10.86 2.13 -5.67%
P/NAPS 2.56 1.33 1.77 0.00 1.11 0.83 1.55 8.71%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 23/05/13 24/05/12 19/08/11 17/05/10 28/05/09 21/05/08 -
Price 1.98 0.80 0.63 1.18 0.52 0.30 0.51 -
P/RPS 3.96 1.97 2.18 1.86 2.63 2.25 2.18 10.45%
P/EPS 16.63 8.37 9.71 5.30 9.38 12.14 5.51 20.20%
EY 6.01 11.95 10.30 18.88 10.66 8.23 18.16 -16.82%
DY 1.14 1.25 4.81 2.54 0.77 9.05 1.96 -8.63%
P/NAPS 3.37 1.64 1.53 0.00 1.48 1.00 1.68 12.29%

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