[VITROX] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -3.79%
YoY- 55.7%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 278,436 234,026 227,090 225,342 224,124 160,288 149,641 51.22%
PBT 77,260 60,920 56,190 52,288 44,052 55,739 56,929 22.55%
Tax -2,976 3,929 4,997 7,748 18,348 -11,408 -10,258 -56.14%
NP 74,284 64,849 61,188 60,036 62,400 44,331 46,670 36.28%
-
NP to SH 74,284 64,849 61,188 60,036 62,400 44,331 46,670 36.28%
-
Tax Rate 3.85% -6.45% -8.89% -14.82% -41.65% 20.47% 18.02% -
Total Cost 204,152 169,177 165,902 165,306 161,724 115,957 102,970 57.75%
-
Net Worth 281,216 130,772 248,270 231,821 225,079 208,516 202,379 24.49%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 37,561 7,021 10,920 16,364 - 12,812 12,420 108.98%
Div Payout % 50.56% 10.83% 17.85% 27.26% - 28.90% 26.61% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 281,216 130,772 248,270 231,821 225,079 208,516 202,379 24.49%
NOSH 234,758 234,064 234,018 233,785 233,532 232,953 232,887 0.53%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 26.68% 27.71% 26.94% 26.64% 27.84% 27.66% 31.19% -
ROE 26.42% 49.59% 24.65% 25.90% 27.72% 21.26% 23.06% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 118.61 99.98 97.04 96.39 95.97 68.81 64.25 50.43%
EPS 31.64 13.85 26.15 25.68 26.72 19.03 20.04 35.55%
DPS 16.00 3.00 4.67 7.00 0.00 5.50 5.33 107.95%
NAPS 1.1979 0.5587 1.0609 0.9916 0.9638 0.8951 0.869 23.83%
Adjusted Per Share Value based on latest NOSH - 233,679
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 14.72 12.37 12.00 11.91 11.85 8.47 7.91 51.23%
EPS 3.93 3.43 3.23 3.17 3.30 2.34 2.47 36.25%
DPS 1.99 0.37 0.58 0.87 0.00 0.68 0.66 108.56%
NAPS 0.1486 0.0691 0.1312 0.1225 0.119 0.1102 0.107 24.45%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 4.74 3.71 3.76 3.77 3.52 3.44 2.80 -
P/RPS 4.00 3.71 3.87 3.91 3.67 5.00 4.36 -5.57%
P/EPS 14.98 13.39 14.38 14.68 13.17 18.08 13.97 4.75%
EY 6.68 7.47 6.95 6.81 7.59 5.53 7.16 -4.51%
DY 3.38 0.81 1.24 1.86 0.00 1.60 1.90 46.76%
P/NAPS 3.96 6.64 3.54 3.80 3.65 3.84 3.22 14.77%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/05/17 24/02/17 17/11/16 18/08/16 25/05/16 25/02/16 19/11/15 -
Price 6.02 4.00 3.57 3.92 3.64 3.23 3.09 -
P/RPS 5.08 4.00 3.68 4.07 3.79 4.69 4.81 3.70%
P/EPS 19.02 14.44 13.65 15.26 13.62 16.97 15.42 14.99%
EY 5.26 6.93 7.32 6.55 7.34 5.89 6.49 -13.06%
DY 2.66 0.75 1.31 1.79 0.00 1.70 1.73 33.18%
P/NAPS 5.03 7.16 3.37 3.95 3.78 3.61 3.56 25.88%

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