[VITROX] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 80.61%
YoY- 45.07%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 175,862 91,312 106,104 103,448 82,562 51,700 88,871 57.81%
PBT 49,670 16,916 24,807 25,889 15,220 2,876 21,557 74.71%
Tax -1,704 -968 -744 -817 -1,338 -1,044 -1,066 36.83%
NP 47,966 15,948 24,063 25,072 13,882 1,832 20,491 76.57%
-
NP to SH 47,966 15,948 24,063 25,072 13,882 1,832 20,491 76.57%
-
Tax Rate 3.43% 5.72% 3.00% 3.16% 8.79% 36.30% 4.95% -
Total Cost 127,896 75,364 82,041 78,376 68,680 49,868 68,380 51.97%
-
Net Worth 152,859 136,044 131,179 127,816 116,215 111,500 114,616 21.22%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 9,286 - 5,200 3,850 5,784 - 2,315 153.09%
Div Payout % 19.36% - 21.61% 15.36% 41.67% - 11.30% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 152,859 136,044 131,179 127,816 116,215 111,500 114,616 21.22%
NOSH 232,168 231,802 231,152 231,007 231,366 228,999 231,595 0.16%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 27.27% 17.47% 22.68% 24.24% 16.81% 3.54% 23.06% -
ROE 31.38% 11.72% 18.34% 19.62% 11.95% 1.64% 17.88% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 75.75 39.39 45.90 44.78 35.68 22.58 38.37 57.56%
EPS 20.66 6.88 10.41 10.85 6.00 0.80 8.85 76.25%
DPS 4.00 0.00 2.25 1.67 2.50 0.00 1.00 152.62%
NAPS 0.6584 0.5869 0.5675 0.5533 0.5023 0.4869 0.4949 21.02%
Adjusted Per Share Value based on latest NOSH - 231,247
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.30 4.83 5.61 5.47 4.36 2.73 4.70 57.80%
EPS 2.54 0.84 1.27 1.33 0.73 0.10 1.08 77.12%
DPS 0.49 0.00 0.27 0.20 0.31 0.00 0.12 156.13%
NAPS 0.0808 0.0719 0.0693 0.0676 0.0614 0.0589 0.0606 21.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.55 1.50 1.23 0.78 0.77 0.65 0.65 -
P/RPS 3.37 3.81 2.68 1.74 2.16 2.88 1.69 58.62%
P/EPS 12.34 21.80 11.82 7.19 12.83 81.25 7.35 41.39%
EY 8.10 4.59 8.46 13.91 7.79 1.23 13.61 -29.31%
DY 1.57 0.00 1.83 2.14 3.25 0.00 1.54 1.29%
P/NAPS 3.87 2.56 2.17 1.41 1.53 1.33 1.31 106.29%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 27/02/14 21/11/13 22/08/13 23/05/13 27/02/13 -
Price 2.64 1.98 1.38 0.99 0.80 0.80 0.695 -
P/RPS 3.49 5.03 3.01 2.21 2.24 3.54 1.81 55.10%
P/EPS 12.78 28.78 13.26 9.12 13.33 100.00 7.86 38.39%
EY 7.83 3.47 7.54 10.96 7.50 1.00 12.73 -27.73%
DY 1.52 0.00 1.63 1.68 3.13 0.00 1.44 3.68%
P/NAPS 4.01 3.37 2.43 1.79 1.59 1.64 1.40 102.07%

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