Highlights

[VITROX] YoY Quarter Result on 2019-03-31 [#1]

Stock [VITROX]: VITROX CORP BHD
Announcement Date 25-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -19.80%    YoY -     16.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 88,956 77,312 69,609 56,031 33,259 22,828 12,925 37.90%
  YoY % 15.06% 11.07% 24.23% 68.47% 45.69% 76.62% -
  Horiz. % 688.25% 598.16% 538.56% 433.51% 257.32% 176.62% 100.00%
PBT 24,925 22,274 19,315 11,013 9,579 4,229 719 80.52%
  YoY % 11.90% 15.32% 75.38% 14.97% 126.51% 488.18% -
  Horiz. % 3,466.62% 3,097.91% 2,686.37% 1,531.71% 1,332.27% 588.18% 100.00%
Tax -1,309 -2,014 -744 4,587 -266 -242 -261 30.82%
  YoY % 35.00% -170.70% -116.22% 1,824.44% -9.92% 7.28% -
  Horiz. % 501.53% 771.65% 285.06% -1,757.47% 101.92% 92.72% 100.00%
NP 23,616 20,260 18,571 15,600 9,313 3,987 458 92.87%
  YoY % 16.56% 9.09% 19.04% 67.51% 133.58% 770.52% -
  Horiz. % 5,156.33% 4,423.58% 4,054.80% 3,406.11% 2,033.41% 870.52% 100.00%
NP to SH 23,616 20,260 18,571 15,600 9,313 3,987 458 92.87%
  YoY % 16.56% 9.09% 19.04% 67.51% 133.58% 770.52% -
  Horiz. % 5,156.33% 4,423.58% 4,054.80% 3,406.11% 2,033.41% 870.52% 100.00%
Tax Rate 5.25 % 9.04 % 3.85 % -41.65 % 2.78 % 5.72 % 36.30 % -27.54%
  YoY % -41.92% 134.81% 109.24% -1,598.20% -51.40% -84.24% -
  Horiz. % 14.46% 24.90% 10.61% -114.74% 7.66% 15.76% 100.00%
Total Cost 65,340 57,052 51,038 40,431 23,946 18,841 12,467 31.78%
  YoY % 14.53% 11.78% 26.23% 68.84% 27.10% 51.13% -
  Horiz. % 524.10% 457.62% 409.38% 324.30% 192.08% 151.13% 100.00%
Net Worth 437,359 350,422 281,216 225,079 184,630 136,044 111,500 25.57%
  YoY % 24.81% 24.61% 24.94% 21.91% 35.71% 22.01% -
  Horiz. % 392.25% 314.28% 252.21% 201.86% 165.59% 122.01% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 18,823 14,105 9,390 - - - - -
  YoY % 33.45% 50.21% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.45% 150.21% 100.00% - - - -
Div Payout % 79.71 % 69.62 % 50.56 % - % - % - % - % -
  YoY % 14.49% 37.70% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 157.65% 137.70% 100.00% - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 437,359 350,422 281,216 225,079 184,630 136,044 111,500 25.57%
  YoY % 24.81% 24.61% 24.94% 21.91% 35.71% 22.01% -
  Horiz. % 392.25% 314.28% 252.21% 201.86% 165.59% 122.01% 100.00%
NOSH 470,582 470,176 234,758 233,532 232,825 231,802 228,999 12.75%
  YoY % 0.09% 100.28% 0.52% 0.30% 0.44% 1.22% -
  Horiz. % 205.49% 205.32% 102.51% 101.98% 101.67% 101.22% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 26.55 % 26.21 % 26.68 % 27.84 % 28.00 % 17.47 % 3.54 % 39.89%
  YoY % 1.30% -1.76% -4.17% -0.57% 60.27% 393.50% -
  Horiz. % 750.00% 740.40% 753.67% 786.44% 790.96% 493.50% 100.00%
ROE 5.40 % 5.78 % 6.60 % 6.93 % 5.04 % 2.93 % 0.41 % 53.64%
  YoY % -6.57% -12.42% -4.76% 37.50% 72.01% 614.63% -
  Horiz. % 1,317.07% 1,409.76% 1,609.76% 1,690.24% 1,229.27% 714.63% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 18.90 16.44 29.65 23.99 14.28 9.85 5.64 22.32%
  YoY % 14.96% -44.55% 23.59% 68.00% 44.97% 74.65% -
  Horiz. % 335.11% 291.49% 525.71% 425.35% 253.19% 174.65% 100.00%
EPS 5.02 4.31 7.91 6.68 4.00 1.72 0.20 71.07%
  YoY % 16.47% -45.51% 18.41% 67.00% 132.56% 760.00% -
  Horiz. % 2,510.00% 2,155.00% 3,955.00% 3,340.00% 2,000.00% 860.00% 100.00%
DPS 4.00 3.00 4.00 0.00 0.00 0.00 0.00 -
  YoY % 33.33% -25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 75.00% 100.00% - - - -
NAPS 0.9294 0.7453 1.1979 0.9638 0.7930 0.5869 0.4869 11.37%
  YoY % 24.70% -37.78% 24.29% 21.54% 35.12% 20.54% -
  Horiz. % 190.88% 153.07% 246.03% 197.95% 162.87% 120.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 470,744
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 18.90 16.42 14.79 11.90 7.07 4.85 2.75 37.87%
  YoY % 15.10% 11.02% 24.29% 68.32% 45.77% 76.36% -
  Horiz. % 687.27% 597.09% 537.82% 432.73% 257.09% 176.36% 100.00%
EPS 5.02 4.30 3.95 3.31 1.98 0.85 0.10 92.01%
  YoY % 16.74% 8.86% 19.34% 67.17% 132.94% 750.00% -
  Horiz. % 5,020.00% 4,300.00% 3,950.00% 3,310.00% 1,980.00% 850.00% 100.00%
DPS 4.00 3.00 1.99 0.00 0.00 0.00 0.00 -
  YoY % 33.33% 50.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 201.01% 150.75% 100.00% - - - -
NAPS 0.9291 0.7444 0.5974 0.4781 0.3922 0.2890 0.2369 25.57%
  YoY % 24.81% 24.61% 24.95% 21.90% 35.71% 21.99% -
  Horiz. % 392.19% 314.23% 252.17% 201.82% 165.56% 121.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 7.1800 5.3500 4.7400 3.5200 3.2800 1.5000 0.6500 -
P/RPS 37.98 32.54 15.99 14.67 22.96 15.23 11.52 21.99%
  YoY % 16.72% 103.50% 9.00% -36.11% 50.76% 32.20% -
  Horiz. % 329.69% 282.47% 138.80% 127.34% 199.31% 132.20% 100.00%
P/EPS 143.07 124.16 59.92 52.69 82.00 87.21 325.00 -12.78%
  YoY % 15.23% 107.21% 13.72% -35.74% -5.97% -73.17% -
  Horiz. % 44.02% 38.20% 18.44% 16.21% 25.23% 26.83% 100.00%
EY 0.70 0.81 1.67 1.90 1.22 1.15 0.31 14.53%
  YoY % -13.58% -51.50% -12.11% 55.74% 6.09% 270.97% -
  Horiz. % 225.81% 261.29% 538.71% 612.90% 393.55% 370.97% 100.00%
DY 0.56 0.56 0.84 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 100.00% - - - -
P/NAPS 7.73 7.18 3.96 3.65 4.14 2.56 1.33 34.07%
  YoY % 7.66% 81.31% 8.49% -11.84% 61.72% 92.48% -
  Horiz. % 581.20% 539.85% 297.74% 274.44% 311.28% 192.48% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 25/04/19 26/04/18 18/05/17 25/05/16 21/05/15 22/05/14 23/05/13 -
Price 7.2500 5.0900 6.0200 3.6400 3.6300 1.9800 0.8000 -
P/RPS 38.35 30.96 20.30 15.17 25.41 20.11 14.17 18.04%
  YoY % 23.87% 52.51% 33.82% -40.30% 26.36% 41.92% -
  Horiz. % 270.64% 218.49% 143.26% 107.06% 179.32% 141.92% 100.00%
P/EPS 144.47 118.12 76.10 54.49 90.75 115.12 400.00 -15.60%
  YoY % 22.31% 55.22% 39.66% -39.96% -21.17% -71.22% -
  Horiz. % 36.12% 29.53% 19.02% 13.62% 22.69% 28.78% 100.00%
EY 0.69 0.85 1.31 1.84 1.10 0.87 0.25 18.43%
  YoY % -18.82% -35.11% -28.80% 67.27% 26.44% 248.00% -
  Horiz. % 276.00% 340.00% 524.00% 736.00% 440.00% 348.00% 100.00%
DY 0.55 0.59 0.66 0.00 0.00 0.00 0.00 -
  YoY % -6.78% -10.61% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 89.39% 100.00% - - - -
P/NAPS 7.80 6.83 5.03 3.78 4.58 3.37 1.64 29.67%
  YoY % 14.20% 35.79% 33.07% -17.47% 35.91% 105.49% -
  Horiz. % 475.61% 416.46% 306.71% 230.49% 279.27% 205.49% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers