[VITROX] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 1.92%
YoY- 31.11%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 294,464 278,436 234,026 227,090 225,342 224,124 160,288 50.05%
PBT 83,476 77,260 60,920 56,190 52,288 44,052 55,739 30.93%
Tax -3,654 -2,976 3,929 4,997 7,748 18,348 -11,408 -53.21%
NP 79,822 74,284 64,849 61,188 60,036 62,400 44,331 48.05%
-
NP to SH 79,822 74,284 64,849 61,188 60,036 62,400 44,331 48.05%
-
Tax Rate 4.38% 3.85% -6.45% -8.89% -14.82% -41.65% 20.47% -
Total Cost 214,642 204,152 169,177 165,902 165,306 161,724 115,957 50.81%
-
Net Worth 293,440 281,216 130,772 248,270 231,821 225,079 208,516 25.60%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 18,790 37,561 7,021 10,920 16,364 - 12,812 29.11%
Div Payout % 23.54% 50.56% 10.83% 17.85% 27.26% - 28.90% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 293,440 281,216 130,772 248,270 231,821 225,079 208,516 25.60%
NOSH 234,884 234,758 234,064 234,018 233,785 233,532 232,953 0.55%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 27.11% 26.68% 27.71% 26.94% 26.64% 27.84% 27.66% -
ROE 27.20% 26.42% 49.59% 24.65% 25.90% 27.72% 21.26% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 125.37 118.61 99.98 97.04 96.39 95.97 68.81 49.22%
EPS 33.98 31.64 13.85 26.15 25.68 26.72 19.03 47.23%
DPS 8.00 16.00 3.00 4.67 7.00 0.00 5.50 28.40%
NAPS 1.2493 1.1979 0.5587 1.0609 0.9916 0.9638 0.8951 24.91%
Adjusted Per Share Value based on latest NOSH - 234,115
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 15.56 14.72 12.37 12.00 11.91 11.85 8.47 50.05%
EPS 4.22 3.93 3.43 3.23 3.17 3.30 2.34 48.21%
DPS 0.99 1.99 0.37 0.58 0.87 0.00 0.68 28.48%
NAPS 0.1551 0.1486 0.0691 0.1312 0.1225 0.119 0.1102 25.61%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 8.06 4.74 3.71 3.76 3.77 3.52 3.44 -
P/RPS 6.43 4.00 3.71 3.87 3.91 3.67 5.00 18.27%
P/EPS 23.72 14.98 13.39 14.38 14.68 13.17 18.08 19.86%
EY 4.22 6.68 7.47 6.95 6.81 7.59 5.53 -16.50%
DY 0.99 3.38 0.81 1.24 1.86 0.00 1.60 -27.40%
P/NAPS 6.45 3.96 6.64 3.54 3.80 3.65 3.84 41.34%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 18/05/17 24/02/17 17/11/16 18/08/16 25/05/16 25/02/16 -
Price 4.80 6.02 4.00 3.57 3.92 3.64 3.23 -
P/RPS 3.83 5.08 4.00 3.68 4.07 3.79 4.69 -12.64%
P/EPS 14.12 19.02 14.44 13.65 15.26 13.62 16.97 -11.54%
EY 7.08 5.26 6.93 7.32 6.55 7.34 5.89 13.06%
DY 1.67 2.66 0.75 1.31 1.79 0.00 1.70 -1.18%
P/NAPS 3.84 5.03 7.16 3.37 3.95 3.78 3.61 4.20%

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