Highlights

[VITROX] YoY Quarter Result on 2017-06-30 [#2]

Stock [VITROX]: VITROX CORP BHD
Announcement Date 17-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     14.91%    YoY -     48.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 89,031 105,020 77,623 56,640 38,914 65,103 28,356 21.00%
  YoY % -15.22% 35.29% 37.05% 45.55% -40.23% 129.59% -
  Horiz. % 313.98% 370.36% 273.74% 199.75% 137.23% 229.59% 100.00%
PBT 25,024 29,514 22,423 15,131 13,508 20,606 6,891 23.97%
  YoY % -15.21% 31.62% 48.19% 12.02% -34.45% 199.03% -
  Horiz. % 363.14% 428.30% 325.40% 219.58% 196.02% 299.03% 100.00%
Tax -637 -1,757 -1,083 -713 -3,542 -610 -408 7.70%
  YoY % 63.75% -62.23% -51.89% 79.87% -480.66% -49.51% -
  Horiz. % 156.13% 430.64% 265.44% 174.75% 868.14% 149.51% 100.00%
NP 24,387 27,757 21,340 14,418 9,966 19,996 6,483 24.70%
  YoY % -12.14% 30.07% 48.01% 44.67% -50.16% 208.44% -
  Horiz. % 376.17% 428.15% 329.17% 222.40% 153.73% 308.44% 100.00%
NP to SH 24,387 27,757 21,340 14,418 9,966 19,996 6,483 24.70%
  YoY % -12.14% 30.07% 48.01% 44.67% -50.16% 208.44% -
  Horiz. % 376.17% 428.15% 329.17% 222.40% 153.73% 308.44% 100.00%
Tax Rate 2.55 % 5.95 % 4.83 % 4.71 % 26.22 % 2.96 % 5.92 % -13.09%
  YoY % -57.14% 23.19% 2.55% -82.04% 785.81% -50.00% -
  Horiz. % 43.07% 100.51% 81.59% 79.56% 442.91% 50.00% 100.00%
Total Cost 64,644 77,263 56,283 42,222 28,948 45,107 21,873 19.78%
  YoY % -16.33% 37.28% 33.30% 45.85% -35.82% 106.22% -
  Horiz. % 295.54% 353.23% 257.32% 193.03% 132.35% 206.22% 100.00%
Net Worth 443,086 364,155 293,440 231,716 186,024 152,907 116,300 24.96%
  YoY % 21.68% 24.10% 26.64% 24.56% 21.66% 31.48% -
  Horiz. % 380.98% 313.12% 252.31% 199.24% 159.95% 131.48% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - 8,178 9,314 4,644 2,894 -
  YoY % 0.00% 0.00% 0.00% -12.19% 100.52% 60.49% -
  Horiz. % 0.00% 0.00% 0.00% 282.59% 321.82% 160.49% 100.00%
Div Payout % - % - % - % 56.73 % 93.46 % 23.23 % 44.64 % -
  YoY % 0.00% 0.00% 0.00% -39.30% 302.32% -47.96% -
  Horiz. % 0.00% 0.00% 0.00% 127.08% 209.36% 52.04% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 443,086 364,155 293,440 231,716 186,024 152,907 116,300 24.96%
  YoY % 21.68% 24.10% 26.64% 24.56% 21.66% 31.48% -
  Horiz. % 380.98% 313.12% 252.31% 199.24% 159.95% 131.48% 100.00%
NOSH 470,718 470,182 234,884 233,679 232,850 232,241 231,535 12.55%
  YoY % 0.11% 100.18% 0.52% 0.36% 0.26% 0.30% -
  Horiz. % 203.30% 203.07% 101.45% 100.93% 100.57% 100.30% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 27.39 % 26.43 % 27.49 % 25.46 % 25.61 % 30.71 % 22.86 % 3.06%
  YoY % 3.63% -3.86% 7.97% -0.59% -16.61% 34.34% -
  Horiz. % 119.82% 115.62% 120.25% 111.37% 112.03% 134.34% 100.00%
ROE 5.50 % 7.62 % 7.27 % 6.22 % 5.36 % 13.08 % 5.57 % -0.21%
  YoY % -27.82% 4.81% 16.88% 16.04% -59.02% 134.83% -
  Horiz. % 98.74% 136.80% 130.52% 111.67% 96.23% 234.83% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 18.91 22.34 33.05 24.24 16.71 28.03 12.25 7.50%
  YoY % -15.35% -32.41% 36.34% 45.06% -40.39% 128.82% -
  Horiz. % 154.37% 182.37% 269.80% 197.88% 136.41% 228.82% 100.00%
EPS 5.18 5.90 9.09 6.17 4.28 8.61 2.80 10.79%
  YoY % -12.20% -35.09% 47.33% 44.16% -50.29% 207.50% -
  Horiz. % 185.00% 210.71% 324.64% 220.36% 152.86% 307.50% 100.00%
DPS 0.00 0.00 0.00 3.50 4.00 2.00 1.25 -
  YoY % 0.00% 0.00% 0.00% -12.50% 100.00% 60.00% -
  Horiz. % 0.00% 0.00% 0.00% 280.00% 320.00% 160.00% 100.00%
NAPS 0.9413 0.7745 1.2493 0.9916 0.7989 0.6584 0.5023 11.03%
  YoY % 21.54% -38.01% 25.99% 24.12% 21.34% 31.08% -
  Horiz. % 187.40% 154.19% 248.72% 197.41% 159.05% 131.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 471,038
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 18.90 22.30 16.48 12.02 8.26 13.82 6.02 21.00%
  YoY % -15.25% 35.32% 37.10% 45.52% -40.23% 129.57% -
  Horiz. % 313.95% 370.43% 273.75% 199.67% 137.21% 229.57% 100.00%
EPS 5.18 5.89 4.53 3.06 2.12 4.25 1.38 24.65%
  YoY % -12.05% 30.02% 48.04% 44.34% -50.12% 207.97% -
  Horiz. % 375.36% 426.81% 328.26% 221.74% 153.62% 307.97% 100.00%
DPS 0.00 0.00 0.00 1.74 1.98 0.99 0.61 -
  YoY % 0.00% 0.00% 0.00% -12.12% 100.00% 62.30% -
  Horiz. % 0.00% 0.00% 0.00% 285.25% 324.59% 162.30% 100.00%
NAPS 0.9407 0.7731 0.6230 0.4919 0.3949 0.3246 0.2469 24.96%
  YoY % 21.68% 24.09% 26.65% 24.56% 21.66% 31.47% -
  Horiz. % 381.00% 313.12% 252.33% 199.23% 159.94% 131.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 6.9900 5.5800 8.0600 3.7700 3.3800 2.5500 0.7700 -
P/RPS 36.96 24.98 24.39 15.55 20.22 9.10 6.29 34.31%
  YoY % 47.96% 2.42% 56.85% -23.10% 122.20% 44.67% -
  Horiz. % 587.60% 397.14% 387.76% 247.22% 321.46% 144.67% 100.00%
P/EPS 134.92 94.52 88.71 61.10 78.97 29.62 27.50 30.34%
  YoY % 42.74% 6.55% 45.19% -22.63% 166.61% 7.71% -
  Horiz. % 490.62% 343.71% 322.58% 222.18% 287.16% 107.71% 100.00%
EY 0.74 1.06 1.13 1.64 1.27 3.38 3.64 -23.31%
  YoY % -30.19% -6.19% -31.10% 29.13% -62.43% -7.14% -
  Horiz. % 20.33% 29.12% 31.04% 45.05% 34.89% 92.86% 100.00%
DY 0.00 0.00 0.00 0.93 1.18 0.78 1.62 -
  YoY % 0.00% 0.00% 0.00% -21.19% 51.28% -51.85% -
  Horiz. % 0.00% 0.00% 0.00% 57.41% 72.84% 48.15% 100.00%
P/NAPS 7.43 7.20 6.45 3.80 4.23 3.87 1.53 30.12%
  YoY % 3.19% 11.63% 69.74% -10.17% 9.30% 152.94% -
  Horiz. % 485.62% 470.59% 421.57% 248.37% 276.47% 252.94% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 25/07/19 26/07/18 17/08/17 18/08/16 20/08/15 21/08/14 22/08/13 -
Price 7.0500 6.3200 4.8000 3.9200 3.0600 2.6400 0.8000 -
P/RPS 37.27 28.30 14.52 16.17 18.31 9.42 6.53 33.66%
  YoY % 31.70% 94.90% -10.20% -11.69% 94.37% 44.26% -
  Horiz. % 570.75% 433.38% 222.36% 247.63% 280.40% 144.26% 100.00%
P/EPS 136.08 107.06 52.83 63.53 71.50 30.66 28.57 29.70%
  YoY % 27.11% 102.65% -16.84% -11.15% 133.20% 7.32% -
  Horiz. % 476.30% 374.73% 184.91% 222.37% 250.26% 107.32% 100.00%
EY 0.73 0.93 1.89 1.57 1.40 3.26 3.50 -22.98%
  YoY % -21.51% -50.79% 20.38% 12.14% -57.06% -6.86% -
  Horiz. % 20.86% 26.57% 54.00% 44.86% 40.00% 93.14% 100.00%
DY 0.00 0.00 0.00 0.89 1.31 0.76 1.56 -
  YoY % 0.00% 0.00% 0.00% -32.06% 72.37% -51.28% -
  Horiz. % 0.00% 0.00% 0.00% 57.05% 83.97% 48.72% 100.00%
P/NAPS 7.49 8.16 3.84 3.95 3.83 4.01 1.59 29.46%
  YoY % -8.21% 112.50% -2.78% 3.13% -4.49% 152.20% -
  Horiz. % 471.07% 513.21% 241.51% 248.43% 240.88% 252.20% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

196  273  442  1298 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.52-0.015 
 ARMADA 0.18-0.005 
 LAMBO-WB 0.01+0.005 
 GAMUDA-WE 0.14+0.02 
 JAKS 0.99-0.02 
 DSONIC-WA 0.48+0.01 
 HIBISCS-WC 0.135-0.005 
 SAPNRG 0.105-0.005 
 LKL 0.26+0.03 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers