[VITROX] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 2.03%
YoY- 24.9%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 509,970 340,927 406,328 335,191 247,604 183,060 180,370 18.89%
PBT 120,325 78,474 115,751 89,461 69,222 57,163 55,373 13.79%
Tax -5,097 -1,374 -6,911 -4,753 -1,402 -6,555 -938 32.55%
NP 115,228 77,100 108,840 84,708 67,820 50,608 54,435 13.30%
-
NP to SH 115,252 77,100 108,840 84,708 67,820 50,608 54,435 13.30%
-
Tax Rate 4.24% 1.75% 5.97% 5.31% 2.03% 11.47% 1.69% -
Total Cost 394,742 263,827 297,488 250,483 179,784 132,452 125,935 20.95%
-
Net Worth 600,862 503,540 437,359 350,422 234,758 225,079 184,630 21.71%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 40,091 20,251 27,054 21,153 15,801 12,812 9,293 27.56%
Div Payout % 34.79% 26.27% 24.86% 24.97% 23.30% 25.32% 17.07% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 600,862 503,540 437,359 350,422 234,758 225,079 184,630 21.71%
NOSH 472,116 471,038 470,582 470,175 234,758 233,532 232,825 12.49%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 22.60% 22.61% 26.79% 25.27% 27.39% 27.65% 30.18% -
ROE 19.18% 15.31% 24.89% 24.17% 28.89% 22.48% 29.48% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 108.02 72.38 86.35 71.29 105.47 78.39 77.47 5.69%
EPS 24.41 16.37 23.13 18.02 28.89 21.67 23.38 0.72%
DPS 8.50 4.30 5.75 4.50 6.75 5.50 4.00 13.37%
NAPS 1.2727 1.069 0.9294 0.7453 1.00 0.9638 0.793 8.19%
Adjusted Per Share Value based on latest NOSH - 470,175
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 26.96 18.02 21.48 17.72 13.09 9.68 9.53 18.90%
EPS 6.09 4.08 5.75 4.48 3.58 2.68 2.88 13.28%
DPS 2.12 1.07 1.43 1.12 0.84 0.68 0.49 27.62%
NAPS 0.3176 0.2662 0.2312 0.1852 0.1241 0.119 0.0976 21.71%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 14.94 7.13 7.18 5.35 4.74 3.52 3.28 -
P/RPS 13.83 9.85 8.32 7.50 4.49 4.49 4.23 21.80%
P/EPS 61.20 43.56 31.04 29.70 16.41 16.24 14.03 27.79%
EY 1.63 2.30 3.22 3.37 6.09 6.16 7.13 -21.78%
DY 0.57 0.60 0.80 0.84 1.42 1.56 1.22 -11.90%
P/NAPS 11.74 6.67 7.73 7.18 4.74 3.65 4.14 18.95%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 22/04/21 28/05/20 25/04/19 26/04/18 18/05/17 25/05/16 21/05/15 -
Price 16.08 8.10 7.25 5.09 6.02 3.64 3.63 -
P/RPS 14.89 11.19 8.40 7.14 5.71 4.64 4.69 21.21%
P/EPS 65.87 49.49 31.35 28.25 20.84 16.80 15.53 27.20%
EY 1.52 2.02 3.19 3.54 4.80 5.95 6.44 -21.36%
DY 0.53 0.53 0.79 0.88 1.12 1.51 1.10 -11.44%
P/NAPS 12.63 7.58 7.80 6.83 6.02 3.78 4.58 18.40%

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