[VITROX] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -0.09%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 378,802 364,664 309,248 327,488 308,793 294,464 278,436 22.75%
PBT 109,082 103,576 89,096 86,502 86,864 83,476 77,260 25.82%
Tax -7,698 -7,542 -8,056 -3,483 -3,769 -3,654 -2,976 88.32%
NP 101,384 96,034 81,040 83,019 83,094 79,822 74,284 23.01%
-
NP to SH 101,384 96,034 81,040 83,019 83,094 79,822 74,284 23.01%
-
Tax Rate 7.06% 7.28% 9.04% 4.03% 4.34% 4.38% 3.85% -
Total Cost 277,418 268,630 228,208 244,469 225,698 214,642 204,152 22.66%
-
Net Worth 392,796 364,155 350,422 330,109 316,188 293,440 281,216 24.92%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 18,812 28,210 56,421 16,446 25,060 18,790 37,561 -36.90%
Div Payout % 18.56% 29.38% 69.62% 19.81% 30.16% 23.54% 50.56% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 392,796 364,155 350,422 330,109 316,188 293,440 281,216 24.92%
NOSH 470,422 470,184 470,175 470,159 470,092 234,884 234,758 58.87%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 26.76% 26.33% 26.21% 25.35% 26.91% 27.11% 26.68% -
ROE 25.81% 26.37% 23.13% 25.15% 26.28% 27.20% 26.42% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 80.54 77.56 65.77 69.69 65.72 125.37 118.61 -22.72%
EPS 21.56 20.42 17.24 17.67 17.68 33.98 31.64 -22.54%
DPS 4.00 6.00 12.00 3.50 5.33 8.00 16.00 -60.28%
NAPS 0.8352 0.7745 0.7453 0.7025 0.6729 1.2493 1.1979 -21.35%
Adjusted Per Share Value based on latest NOSH - 470,159
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 40.07 38.57 32.71 34.64 32.66 31.15 29.45 22.76%
EPS 10.72 10.16 8.57 8.78 8.79 8.44 7.86 22.96%
DPS 1.99 2.98 5.97 1.74 2.65 1.99 3.97 -36.87%
NAPS 0.4155 0.3852 0.3707 0.3492 0.3344 0.3104 0.2975 24.92%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 8.00 5.58 5.35 6.21 4.44 8.06 4.74 -
P/RPS 9.93 7.19 8.13 8.91 6.76 6.43 4.00 83.23%
P/EPS 37.11 27.32 31.04 35.15 25.11 23.72 14.98 82.98%
EY 2.69 3.66 3.22 2.84 3.98 4.22 6.68 -45.43%
DY 0.50 1.08 2.24 0.56 1.20 0.99 3.38 -71.99%
P/NAPS 9.58 7.20 7.18 8.84 6.60 6.45 3.96 80.11%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 25/10/18 26/07/18 26/04/18 22/02/18 16/11/17 17/08/17 18/05/17 -
Price 7.48 6.32 5.09 6.33 5.57 4.80 6.02 -
P/RPS 9.29 8.15 7.74 9.08 8.48 3.83 5.08 49.48%
P/EPS 34.70 30.94 29.53 35.83 31.50 14.12 19.02 49.25%
EY 2.88 3.23 3.39 2.79 3.17 7.08 5.26 -33.04%
DY 0.53 0.95 2.36 0.55 0.96 1.67 2.66 -65.85%
P/NAPS 8.96 8.16 6.83 9.01 8.28 3.84 5.03 46.89%

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