[VITROX] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 4.58%
YoY- 34.01%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 340,927 406,328 335,191 247,604 183,060 180,370 116,007 19.66%
PBT 78,474 115,751 89,461 69,222 57,163 55,373 28,317 18.49%
Tax -1,374 -6,911 -4,753 -1,402 -6,555 -938 -725 11.23%
NP 77,100 108,840 84,708 67,820 50,608 54,435 27,592 18.66%
-
NP to SH 77,100 108,840 84,708 67,820 50,608 54,435 27,592 18.66%
-
Tax Rate 1.75% 5.97% 5.31% 2.03% 11.47% 1.69% 2.56% -
Total Cost 263,827 297,488 250,483 179,784 132,452 125,935 88,415 19.96%
-
Net Worth 503,540 437,359 350,422 234,758 225,079 184,630 136,044 24.34%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 20,251 27,054 21,153 15,801 12,812 9,293 5,200 25.40%
Div Payout % 26.27% 24.86% 24.97% 23.30% 25.32% 17.07% 18.85% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 503,540 437,359 350,422 234,758 225,079 184,630 136,044 24.34%
NOSH 471,038 470,582 470,175 234,758 233,532 232,825 231,802 12.53%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 22.61% 26.79% 25.27% 27.39% 27.65% 30.18% 23.78% -
ROE 15.31% 24.89% 24.17% 28.89% 22.48% 29.48% 20.28% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 72.38 86.35 71.29 105.47 78.39 77.47 50.05 6.33%
EPS 16.37 23.13 18.02 28.89 21.67 23.38 11.90 5.45%
DPS 4.30 5.75 4.50 6.75 5.50 4.00 2.25 11.38%
NAPS 1.069 0.9294 0.7453 1.00 0.9638 0.793 0.5869 10.50%
Adjusted Per Share Value based on latest NOSH - 234,758
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 18.02 21.48 17.72 13.09 9.68 9.53 6.13 19.66%
EPS 4.08 5.75 4.48 3.58 2.68 2.88 1.46 18.66%
DPS 1.07 1.43 1.12 0.84 0.68 0.49 0.27 25.77%
NAPS 0.2662 0.2312 0.1852 0.1241 0.119 0.0976 0.0719 24.35%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 7.13 7.18 5.35 4.74 3.52 3.28 1.50 -
P/RPS 9.85 8.32 7.50 4.49 4.49 4.23 3.00 21.89%
P/EPS 43.56 31.04 29.70 16.41 16.24 14.03 12.60 22.94%
EY 2.30 3.22 3.37 6.09 6.16 7.13 7.94 -18.64%
DY 0.60 0.80 0.84 1.42 1.56 1.22 1.50 -14.15%
P/NAPS 6.67 7.73 7.18 4.74 3.65 4.14 2.56 17.28%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 25/04/19 26/04/18 18/05/17 25/05/16 21/05/15 22/05/14 -
Price 8.10 7.25 5.09 6.02 3.64 3.63 1.98 -
P/RPS 11.19 8.40 7.14 5.71 4.64 4.69 3.96 18.88%
P/EPS 49.49 31.35 28.25 20.84 16.80 15.53 16.63 19.91%
EY 2.02 3.19 3.54 4.80 5.95 6.44 6.01 -16.60%
DY 0.53 0.79 0.88 1.12 1.51 1.10 1.14 -11.97%
P/NAPS 7.58 7.80 6.83 6.02 3.78 4.58 3.37 14.45%

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