[VITROX] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 4.04%
YoY- 27.06%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 325,994 355,974 355,824 394,684 378,802 364,664 309,248 3.57%
PBT 85,664 99,898 99,700 113,100 109,082 103,576 89,096 -2.58%
Tax -3,185 -3,892 -5,236 -7,616 -7,698 -7,542 -8,056 -46.10%
NP 82,478 96,006 94,464 105,484 101,384 96,034 81,040 1.17%
-
NP to SH 82,478 96,006 94,464 105,484 101,384 96,034 81,040 1.17%
-
Tax Rate 3.72% 3.90% 5.25% 6.73% 7.06% 7.28% 9.04% -
Total Cost 243,516 259,968 261,360 289,200 277,418 268,630 228,208 4.41%
-
Net Worth 457,217 443,086 437,359 413,330 392,796 364,155 350,422 19.38%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 25,110 37,657 75,293 22,340 18,812 28,210 56,421 -41.67%
Div Payout % 30.44% 39.22% 79.71% 21.18% 18.56% 29.38% 69.62% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 457,217 443,086 437,359 413,330 392,796 364,155 350,422 19.38%
NOSH 470,954 470,744 470,582 470,552 470,422 470,184 470,175 0.11%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 25.30% 26.97% 26.55% 26.73% 26.76% 26.33% 26.21% -
ROE 18.04% 21.67% 21.60% 25.52% 25.81% 26.37% 23.13% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 69.24 75.62 75.61 83.92 80.54 77.56 65.77 3.48%
EPS 17.52 20.40 20.08 22.43 21.56 20.42 17.24 1.07%
DPS 5.33 8.00 16.00 4.75 4.00 6.00 12.00 -41.75%
NAPS 0.9711 0.9413 0.9294 0.8788 0.8352 0.7745 0.7453 19.27%
Adjusted Per Share Value based on latest NOSH - 470,552
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 34.48 37.65 37.64 41.75 40.07 38.57 32.71 3.57%
EPS 8.72 10.15 9.99 11.16 10.72 10.16 8.57 1.16%
DPS 2.66 3.98 7.96 2.36 1.99 2.98 5.97 -41.63%
NAPS 0.4836 0.4687 0.4626 0.4372 0.4155 0.3852 0.3707 19.37%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 7.52 6.99 7.18 6.29 8.00 5.58 5.35 -
P/RPS 10.86 9.24 9.50 7.50 9.93 7.19 8.13 21.26%
P/EPS 42.93 34.27 35.77 28.05 37.11 27.32 31.04 24.11%
EY 2.33 2.92 2.80 3.57 2.69 3.66 3.22 -19.38%
DY 0.71 1.14 2.23 0.76 0.50 1.08 2.24 -53.47%
P/NAPS 7.74 7.43 7.73 7.16 9.58 7.20 7.18 5.12%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 24/10/19 25/07/19 25/04/19 26/02/19 25/10/18 26/07/18 26/04/18 -
Price 8.07 7.05 7.25 6.73 7.48 6.32 5.09 -
P/RPS 11.66 9.32 9.59 8.02 9.29 8.15 7.74 31.38%
P/EPS 46.07 34.57 36.12 30.01 34.70 30.94 29.53 34.47%
EY 2.17 2.89 2.77 3.33 2.88 3.23 3.39 -25.70%
DY 0.66 1.13 2.21 0.71 0.53 0.95 2.36 -57.20%
P/NAPS 8.31 7.49 7.80 7.66 8.96 8.16 6.83 13.95%

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