[VITROX] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 3.51%
YoY- -19.61%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 224,124 160,288 149,641 144,346 133,036 169,939 169,916 20.25%
PBT 44,052 55,739 56,929 46,174 38,316 50,023 48,688 -6.44%
Tax 18,348 -11,408 -10,258 -7,616 -1,064 -914 -1,525 -
NP 62,400 44,331 46,670 38,558 37,252 49,109 47,162 20.50%
-
NP to SH 62,400 44,331 46,670 38,558 37,252 49,109 47,162 20.50%
-
Tax Rate -41.65% 20.47% 18.02% 16.49% 2.78% 1.83% 3.13% -
Total Cost 161,724 115,957 102,970 105,788 95,784 120,830 122,753 20.15%
-
Net Worth 225,079 208,516 202,379 186,014 184,630 174,648 164,635 23.15%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 12,812 12,420 18,627 - 9,300 6,197 -
Div Payout % - 28.90% 26.61% 48.31% - 18.94% 13.14% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 225,079 208,516 202,379 186,014 184,630 174,648 164,635 23.15%
NOSH 233,532 232,953 232,887 232,838 232,825 232,523 232,404 0.32%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 27.84% 27.66% 31.19% 26.71% 28.00% 28.90% 27.76% -
ROE 27.72% 21.26% 23.06% 20.73% 20.18% 28.12% 28.65% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 95.97 68.81 64.25 61.99 57.14 73.08 73.11 19.86%
EPS 26.72 19.03 20.04 16.56 16.00 21.12 20.29 20.12%
DPS 0.00 5.50 5.33 8.00 0.00 4.00 2.67 -
NAPS 0.9638 0.8951 0.869 0.7989 0.793 0.7511 0.7084 22.76%
Adjusted Per Share Value based on latest NOSH - 232,850
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 23.69 16.95 15.82 15.26 14.06 17.97 17.96 20.25%
EPS 6.60 4.69 4.93 4.08 3.94 5.19 4.99 20.47%
DPS 0.00 1.35 1.31 1.97 0.00 0.98 0.66 -
NAPS 0.2379 0.2204 0.214 0.1966 0.1952 0.1846 0.174 23.16%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 3.52 3.44 2.80 3.38 3.28 2.27 2.79 -
P/RPS 3.67 5.00 4.36 5.45 5.74 3.11 3.82 -2.63%
P/EPS 13.17 18.08 13.97 20.41 20.50 10.75 13.75 -2.82%
EY 7.59 5.53 7.16 4.90 4.88 9.30 7.27 2.91%
DY 0.00 1.60 1.90 2.37 0.00 1.76 0.96 -
P/NAPS 3.65 3.84 3.22 4.23 4.14 3.02 3.94 -4.96%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 19/11/15 20/08/15 21/05/15 25/02/15 20/11/14 -
Price 3.64 3.23 3.09 3.06 3.63 3.09 2.67 -
P/RPS 3.79 4.69 4.81 4.94 6.35 4.23 3.65 2.53%
P/EPS 13.62 16.97 15.42 18.48 22.69 14.63 13.16 2.31%
EY 7.34 5.89 6.49 5.41 4.41 6.83 7.60 -2.29%
DY 0.00 1.70 1.73 2.61 0.00 1.29 1.00 -
P/NAPS 3.78 3.61 3.56 3.83 4.58 4.11 3.77 0.17%

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