[VITROX] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 18.56%
YoY- -7.81%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 103,448 82,562 51,700 88,871 73,577 62,720 34,528 107.68%
PBT 25,889 15,220 2,876 21,557 18,380 18,732 -3,580 -
Tax -817 -1,338 -1,044 -1,066 -1,097 -1,016 -176 178.01%
NP 25,072 13,882 1,832 20,491 17,282 17,716 -3,756 -
-
NP to SH 25,072 13,882 1,832 20,491 17,282 17,716 -3,756 -
-
Tax Rate 3.16% 8.79% 36.30% 4.95% 5.97% 5.42% - -
Total Cost 78,376 68,680 49,868 68,380 56,294 45,004 38,284 61.15%
-
Net Worth 127,816 116,215 111,500 114,616 107,052 103,165 94,495 22.28%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,850 5,784 - 2,315 3,086 4,637 - -
Div Payout % 15.36% 41.67% - 11.30% 17.86% 26.18% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 127,816 116,215 111,500 114,616 107,052 103,165 94,495 22.28%
NOSH 231,007 231,366 228,999 231,595 231,464 231,884 229,024 0.57%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 24.24% 16.81% 3.54% 23.06% 23.49% 28.25% -10.88% -
ROE 19.62% 11.95% 1.64% 17.88% 16.14% 17.17% -3.97% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 44.78 35.68 22.58 38.37 31.79 27.05 15.08 106.45%
EPS 10.85 6.00 0.80 8.85 7.47 7.64 -1.64 -
DPS 1.67 2.50 0.00 1.00 1.33 2.00 0.00 -
NAPS 0.5533 0.5023 0.4869 0.4949 0.4625 0.4449 0.4126 21.58%
Adjusted Per Share Value based on latest NOSH - 231,820
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.47 4.36 2.73 4.70 3.89 3.32 1.83 107.36%
EPS 1.33 0.73 0.10 1.08 0.91 0.94 -0.20 -
DPS 0.20 0.31 0.00 0.12 0.16 0.25 0.00 -
NAPS 0.0676 0.0614 0.0589 0.0606 0.0566 0.0545 0.0499 22.41%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.78 0.77 0.65 0.65 0.63 0.69 0.73 -
P/RPS 1.74 2.16 2.88 1.69 1.98 2.55 4.84 -49.40%
P/EPS 7.19 12.83 81.25 7.35 8.44 9.03 -44.51 -
EY 13.91 7.79 1.23 13.61 11.85 11.07 -2.25 -
DY 2.14 3.25 0.00 1.54 2.12 2.90 0.00 -
P/NAPS 1.41 1.53 1.33 1.31 1.36 1.55 1.77 -14.05%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 23/05/13 27/02/13 22/11/12 16/08/12 24/05/12 -
Price 0.99 0.80 0.80 0.695 0.65 0.65 0.63 -
P/RPS 2.21 2.24 3.54 1.81 2.04 2.40 4.18 -34.58%
P/EPS 9.12 13.33 100.00 7.86 8.71 8.51 -38.41 -
EY 10.96 7.50 1.00 12.73 11.49 11.75 -2.60 -
DY 1.68 3.13 0.00 1.44 2.05 3.08 0.00 -
P/NAPS 1.79 1.59 1.64 1.40 1.41 1.46 1.53 11.01%

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