[VITROX] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -5.01%
YoY- -9.73%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 227,090 225,342 224,124 160,288 149,641 144,346 133,036 42.69%
PBT 56,190 52,288 44,052 55,739 56,929 46,174 38,316 28.98%
Tax 4,997 7,748 18,348 -11,408 -10,258 -7,616 -1,064 -
NP 61,188 60,036 62,400 44,331 46,670 38,558 37,252 39.08%
-
NP to SH 61,188 60,036 62,400 44,331 46,670 38,558 37,252 39.08%
-
Tax Rate -8.89% -14.82% -41.65% 20.47% 18.02% 16.49% 2.78% -
Total Cost 165,902 165,306 161,724 115,957 102,970 105,788 95,784 44.08%
-
Net Worth 248,270 231,821 225,079 208,516 202,379 186,014 184,630 21.76%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 10,920 16,364 - 12,812 12,420 18,627 - -
Div Payout % 17.85% 27.26% - 28.90% 26.61% 48.31% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 248,270 231,821 225,079 208,516 202,379 186,014 184,630 21.76%
NOSH 234,018 233,785 233,532 232,953 232,887 232,838 232,825 0.34%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 26.94% 26.64% 27.84% 27.66% 31.19% 26.71% 28.00% -
ROE 24.65% 25.90% 27.72% 21.26% 23.06% 20.73% 20.18% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 97.04 96.39 95.97 68.81 64.25 61.99 57.14 42.20%
EPS 26.15 25.68 26.72 19.03 20.04 16.56 16.00 38.62%
DPS 4.67 7.00 0.00 5.50 5.33 8.00 0.00 -
NAPS 1.0609 0.9916 0.9638 0.8951 0.869 0.7989 0.793 21.34%
Adjusted Per Share Value based on latest NOSH - 233,200
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.00 11.91 11.85 8.47 7.91 7.63 7.03 42.69%
EPS 3.23 3.17 3.30 2.34 2.47 2.04 1.97 38.92%
DPS 0.58 0.87 0.00 0.68 0.66 0.98 0.00 -
NAPS 0.1312 0.1225 0.119 0.1102 0.107 0.0983 0.0976 21.73%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.76 3.77 3.52 3.44 2.80 3.38 3.28 -
P/RPS 3.87 3.91 3.67 5.00 4.36 5.45 5.74 -23.05%
P/EPS 14.38 14.68 13.17 18.08 13.97 20.41 20.50 -21.00%
EY 6.95 6.81 7.59 5.53 7.16 4.90 4.88 26.50%
DY 1.24 1.86 0.00 1.60 1.90 2.37 0.00 -
P/NAPS 3.54 3.80 3.65 3.84 3.22 4.23 4.14 -9.88%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 18/08/16 25/05/16 25/02/16 19/11/15 20/08/15 21/05/15 -
Price 3.57 3.92 3.64 3.23 3.09 3.06 3.63 -
P/RPS 3.68 4.07 3.79 4.69 4.81 4.94 6.35 -30.42%
P/EPS 13.65 15.26 13.62 16.97 15.42 18.48 22.69 -28.67%
EY 7.32 6.55 7.34 5.89 6.49 5.41 4.41 40.06%
DY 1.31 1.79 0.00 1.70 1.73 2.61 0.00 -
P/NAPS 3.37 3.95 3.78 3.61 3.56 3.83 4.58 -18.45%

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