[VITROX] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 170.91%
YoY- 45.07%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 87,931 22,828 106,104 77,586 41,281 12,925 88,871 -0.70%
PBT 24,835 4,229 24,807 19,417 7,610 719 21,557 9.92%
Tax -852 -242 -744 -613 -669 -261 -1,066 -13.91%
NP 23,983 3,987 24,063 18,804 6,941 458 20,491 11.09%
-
NP to SH 23,983 3,987 24,063 18,804 6,941 458 20,491 11.09%
-
Tax Rate 3.43% 5.72% 3.00% 3.16% 8.79% 36.30% 4.95% -
Total Cost 63,948 18,841 82,041 58,782 34,340 12,467 68,380 -4.38%
-
Net Worth 152,859 136,044 131,179 127,816 116,215 111,500 114,616 21.22%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,643 - 5,200 2,887 2,892 - 2,315 59.23%
Div Payout % 19.36% - 21.61% 15.36% 41.67% - 11.30% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 152,859 136,044 131,179 127,816 116,215 111,500 114,616 21.22%
NOSH 232,168 231,802 231,152 231,007 231,366 228,999 231,595 0.16%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 27.27% 17.47% 22.68% 24.24% 16.81% 3.54% 23.06% -
ROE 15.69% 2.93% 18.34% 14.71% 5.97% 0.41% 17.88% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.87 9.85 45.90 33.59 17.84 5.64 38.37 -0.87%
EPS 10.33 1.72 10.41 8.14 3.00 0.20 8.85 10.89%
DPS 2.00 0.00 2.25 1.25 1.25 0.00 1.00 58.94%
NAPS 0.6584 0.5869 0.5675 0.5533 0.5023 0.4869 0.4949 21.02%
Adjusted Per Share Value based on latest NOSH - 231,247
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.65 1.21 5.61 4.10 2.18 0.68 4.70 -0.71%
EPS 1.27 0.21 1.27 0.99 0.37 0.02 1.08 11.44%
DPS 0.25 0.00 0.27 0.15 0.15 0.00 0.12 63.33%
NAPS 0.0808 0.0719 0.0693 0.0676 0.0614 0.0589 0.0606 21.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.55 1.50 1.23 0.78 0.77 0.65 0.65 -
P/RPS 6.73 15.23 2.68 2.32 4.32 11.52 1.69 151.87%
P/EPS 24.69 87.21 11.82 9.58 25.67 325.00 7.35 124.79%
EY 4.05 1.15 8.46 10.44 3.90 0.31 13.61 -55.52%
DY 0.78 0.00 1.83 1.60 1.62 0.00 1.54 -36.53%
P/NAPS 3.87 2.56 2.17 1.41 1.53 1.33 1.31 106.29%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 27/02/14 21/11/13 22/08/13 23/05/13 27/02/13 -
Price 2.64 1.98 1.38 0.99 0.80 0.80 0.695 -
P/RPS 6.97 20.11 3.01 2.95 4.48 14.17 1.81 146.28%
P/EPS 25.56 115.12 13.26 12.16 26.67 400.00 7.86 119.97%
EY 3.91 0.87 7.54 8.22 3.75 0.25 12.73 -54.57%
DY 0.76 0.00 1.63 1.26 1.56 0.00 1.44 -34.76%
P/NAPS 4.01 3.37 2.43 1.79 1.59 1.64 1.40 102.07%

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