[VITROX] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 5.98%
YoY- 46.28%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 308,793 294,464 278,436 234,026 227,090 225,342 224,124 23.79%
PBT 86,864 83,476 77,260 60,920 56,190 52,288 44,052 57.18%
Tax -3,769 -3,654 -2,976 3,929 4,997 7,748 18,348 -
NP 83,094 79,822 74,284 64,849 61,188 60,036 62,400 21.01%
-
NP to SH 83,094 79,822 74,284 64,849 61,188 60,036 62,400 21.01%
-
Tax Rate 4.34% 4.38% 3.85% -6.45% -8.89% -14.82% -41.65% -
Total Cost 225,698 214,642 204,152 169,177 165,902 165,306 161,724 24.85%
-
Net Worth 316,188 293,440 281,216 130,772 248,270 231,821 225,079 25.40%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 25,060 18,790 37,561 7,021 10,920 16,364 - -
Div Payout % 30.16% 23.54% 50.56% 10.83% 17.85% 27.26% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 316,188 293,440 281,216 130,772 248,270 231,821 225,079 25.40%
NOSH 470,092 234,884 234,758 234,064 234,018 233,785 233,532 59.35%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 26.91% 27.11% 26.68% 27.71% 26.94% 26.64% 27.84% -
ROE 26.28% 27.20% 26.42% 49.59% 24.65% 25.90% 27.72% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 65.72 125.37 118.61 99.98 97.04 96.39 95.97 -22.29%
EPS 17.68 33.98 31.64 13.85 26.15 25.68 26.72 -24.04%
DPS 5.33 8.00 16.00 3.00 4.67 7.00 0.00 -
NAPS 0.6729 1.2493 1.1979 0.5587 1.0609 0.9916 0.9638 -21.28%
Adjusted Per Share Value based on latest NOSH - 234,176
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 32.66 31.15 29.45 24.75 24.02 23.84 23.71 23.77%
EPS 8.79 8.44 7.86 6.86 6.47 6.35 6.60 21.02%
DPS 2.65 1.99 3.97 0.74 1.16 1.73 0.00 -
NAPS 0.3344 0.3104 0.2975 0.1383 0.2626 0.2452 0.2381 25.38%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.44 8.06 4.74 3.71 3.76 3.77 3.52 -
P/RPS 6.76 6.43 4.00 3.71 3.87 3.91 3.67 50.20%
P/EPS 25.11 23.72 14.98 13.39 14.38 14.68 13.17 53.69%
EY 3.98 4.22 6.68 7.47 6.95 6.81 7.59 -34.94%
DY 1.20 0.99 3.38 0.81 1.24 1.86 0.00 -
P/NAPS 6.60 6.45 3.96 6.64 3.54 3.80 3.65 48.36%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 16/11/17 17/08/17 18/05/17 24/02/17 17/11/16 18/08/16 25/05/16 -
Price 5.57 4.80 6.02 4.00 3.57 3.92 3.64 -
P/RPS 8.48 3.83 5.08 4.00 3.68 4.07 3.79 70.98%
P/EPS 31.50 14.12 19.02 14.44 13.65 15.26 13.62 74.79%
EY 3.17 7.08 5.26 6.93 7.32 6.55 7.34 -42.83%
DY 0.96 1.67 2.66 0.75 1.31 1.79 0.00 -
P/NAPS 8.28 3.84 5.03 7.16 3.37 3.95 3.78 68.58%

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