[VITROX] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 52.88%
YoY- 31.11%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 147,232 69,609 234,026 170,318 112,671 56,031 160,288 -5.51%
PBT 41,738 19,315 60,920 42,143 26,144 11,013 55,739 -17.55%
Tax -1,827 -744 3,929 3,748 3,874 4,587 -11,408 -70.54%
NP 39,911 18,571 64,849 45,891 30,018 15,600 44,331 -6.76%
-
NP to SH 39,911 18,571 64,849 45,891 30,018 15,600 44,331 -6.76%
-
Tax Rate 4.38% 3.85% -6.45% -8.89% -14.82% -41.65% 20.47% -
Total Cost 107,321 51,038 169,177 124,427 82,653 40,431 115,957 -5.03%
-
Net Worth 293,440 281,216 130,772 248,270 231,821 225,079 208,516 25.60%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 9,395 9,390 7,021 8,190 8,182 - 12,812 -18.69%
Div Payout % 23.54% 50.56% 10.83% 17.85% 27.26% - 28.90% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 293,440 281,216 130,772 248,270 231,821 225,079 208,516 25.60%
NOSH 234,884 234,758 234,064 234,018 233,785 233,532 232,953 0.55%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 27.11% 26.68% 27.71% 26.94% 26.64% 27.84% 27.66% -
ROE 13.60% 6.60% 49.59% 18.48% 12.95% 6.93% 21.26% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 62.68 29.65 99.98 72.78 48.19 23.99 68.81 -6.03%
EPS 16.99 7.91 13.85 19.61 12.84 6.68 19.03 -7.28%
DPS 4.00 4.00 3.00 3.50 3.50 0.00 5.50 -19.14%
NAPS 1.2493 1.1979 0.5587 1.0609 0.9916 0.9638 0.8951 24.91%
Adjusted Per Share Value based on latest NOSH - 234,115
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.78 3.68 12.37 9.00 5.96 2.96 8.47 -5.51%
EPS 2.11 0.98 3.43 2.43 1.59 0.82 2.34 -6.67%
DPS 0.50 0.50 0.37 0.43 0.43 0.00 0.68 -18.54%
NAPS 0.1551 0.1486 0.0691 0.1312 0.1225 0.119 0.1102 25.61%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 8.06 4.74 3.71 3.76 3.77 3.52 3.44 -
P/RPS 12.86 15.99 3.71 5.17 7.82 14.67 5.00 87.82%
P/EPS 47.43 59.92 13.39 19.17 29.36 52.69 18.08 90.32%
EY 2.11 1.67 7.47 5.22 3.41 1.90 5.53 -47.42%
DY 0.50 0.84 0.81 0.93 0.93 0.00 1.60 -53.98%
P/NAPS 6.45 3.96 6.64 3.54 3.80 3.65 3.84 41.34%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 18/05/17 24/02/17 17/11/16 18/08/16 25/05/16 25/02/16 -
Price 4.80 6.02 4.00 3.57 3.92 3.64 3.23 -
P/RPS 7.66 20.30 4.00 4.91 8.13 15.17 4.69 38.72%
P/EPS 28.25 76.10 14.44 18.20 30.53 54.49 16.97 40.50%
EY 3.54 1.31 6.93 5.49 3.28 1.84 5.89 -28.80%
DY 0.83 0.66 0.75 0.98 0.89 0.00 1.70 -38.02%
P/NAPS 3.84 5.03 7.16 3.37 3.95 3.78 3.61 4.20%

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