[VITROX] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 40.76%
YoY- 67.51%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 234,026 227,090 225,342 224,124 160,288 149,641 144,346 37.80%
PBT 60,920 56,190 52,288 44,052 55,739 56,929 46,174 20.19%
Tax 3,929 4,997 7,748 18,348 -11,408 -10,258 -7,616 -
NP 64,849 61,188 60,036 62,400 44,331 46,670 38,558 41.20%
-
NP to SH 64,849 61,188 60,036 62,400 44,331 46,670 38,558 41.20%
-
Tax Rate -6.45% -8.89% -14.82% -41.65% 20.47% 18.02% 16.49% -
Total Cost 169,177 165,902 165,306 161,724 115,957 102,970 105,788 36.55%
-
Net Worth 130,772 248,270 231,821 225,079 208,516 202,379 186,014 -20.85%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 7,021 10,920 16,364 - 12,812 12,420 18,627 -47.66%
Div Payout % 10.83% 17.85% 27.26% - 28.90% 26.61% 48.31% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 130,772 248,270 231,821 225,079 208,516 202,379 186,014 -20.85%
NOSH 234,064 234,018 233,785 233,532 232,953 232,887 232,838 0.34%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 27.71% 26.94% 26.64% 27.84% 27.66% 31.19% 26.71% -
ROE 49.59% 24.65% 25.90% 27.72% 21.26% 23.06% 20.73% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 99.98 97.04 96.39 95.97 68.81 64.25 61.99 37.32%
EPS 13.85 26.15 25.68 26.72 19.03 20.04 16.56 -11.18%
DPS 3.00 4.67 7.00 0.00 5.50 5.33 8.00 -47.84%
NAPS 0.5587 1.0609 0.9916 0.9638 0.8951 0.869 0.7989 -21.12%
Adjusted Per Share Value based on latest NOSH - 233,532
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 24.74 24.01 23.82 23.69 16.95 15.82 15.26 37.80%
EPS 6.86 6.47 6.35 6.60 4.69 4.93 4.08 41.17%
DPS 0.74 1.15 1.73 0.00 1.35 1.31 1.97 -47.78%
NAPS 0.1382 0.2625 0.2451 0.2379 0.2204 0.214 0.1966 -20.85%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.71 3.76 3.77 3.52 3.44 2.80 3.38 -
P/RPS 3.71 3.87 3.91 3.67 5.00 4.36 5.45 -22.52%
P/EPS 13.39 14.38 14.68 13.17 18.08 13.97 20.41 -24.40%
EY 7.47 6.95 6.81 7.59 5.53 7.16 4.90 32.29%
DY 0.81 1.24 1.86 0.00 1.60 1.90 2.37 -50.95%
P/NAPS 6.64 3.54 3.80 3.65 3.84 3.22 4.23 34.88%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 17/11/16 18/08/16 25/05/16 25/02/16 19/11/15 20/08/15 -
Price 4.00 3.57 3.92 3.64 3.23 3.09 3.06 -
P/RPS 4.00 3.68 4.07 3.79 4.69 4.81 4.94 -13.07%
P/EPS 14.44 13.65 15.26 13.62 16.97 15.42 18.48 -15.10%
EY 6.93 7.32 6.55 7.34 5.89 6.49 5.41 17.85%
DY 0.75 1.31 1.79 0.00 1.70 1.73 2.61 -56.28%
P/NAPS 7.16 3.37 3.95 3.78 3.61 3.56 3.83 51.46%

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