[VITROX] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 38.84%
YoY- 104.09%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 112,231 72,173 33,259 169,939 127,437 87,931 22,828 188.85%
PBT 42,697 23,087 9,579 50,023 36,516 24,835 4,229 366.47%
Tax -7,694 -3,808 -266 -914 -1,144 -852 -242 901.48%
NP 35,003 19,279 9,313 49,109 35,372 23,983 3,987 325.00%
-
NP to SH 35,003 19,279 9,313 49,109 35,372 23,983 3,987 325.00%
-
Tax Rate 18.02% 16.49% 2.78% 1.83% 3.13% 3.43% 5.72% -
Total Cost 77,228 52,894 23,946 120,830 92,065 63,948 18,841 155.90%
-
Net Worth 202,379 186,014 184,630 174,648 164,635 152,859 136,044 30.28%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 9,315 9,313 - 9,300 4,648 4,643 - -
Div Payout % 26.61% 48.31% - 18.94% 13.14% 19.36% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 202,379 186,014 184,630 174,648 164,635 152,859 136,044 30.28%
NOSH 232,887 232,838 232,825 232,523 232,404 232,168 231,802 0.31%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 31.19% 26.71% 28.00% 28.90% 27.76% 27.27% 17.47% -
ROE 17.30% 10.36% 5.04% 28.12% 21.49% 15.69% 2.93% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 48.19 31.00 14.28 73.08 54.83 37.87 9.85 187.91%
EPS 15.03 8.28 4.00 21.12 15.22 10.33 1.72 323.68%
DPS 4.00 4.00 0.00 4.00 2.00 2.00 0.00 -
NAPS 0.869 0.7989 0.793 0.7511 0.7084 0.6584 0.5869 29.87%
Adjusted Per Share Value based on latest NOSH - 232,436
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.87 7.63 3.52 17.97 13.48 9.30 2.41 189.20%
EPS 3.70 2.04 0.99 5.19 3.74 2.54 0.42 325.98%
DPS 0.99 0.99 0.00 0.98 0.49 0.49 0.00 -
NAPS 0.2141 0.1968 0.1953 0.1847 0.1741 0.1617 0.1439 30.29%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.80 3.38 3.28 2.27 2.79 2.55 1.50 -
P/RPS 5.81 10.90 22.96 3.11 5.09 6.73 15.23 -47.36%
P/EPS 18.63 40.82 82.00 10.75 18.33 24.69 87.21 -64.23%
EY 5.37 2.45 1.22 9.30 5.46 4.05 1.15 179.11%
DY 1.43 1.18 0.00 1.76 0.72 0.78 0.00 -
P/NAPS 3.22 4.23 4.14 3.02 3.94 3.87 2.56 16.50%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 20/08/15 21/05/15 25/02/15 20/11/14 21/08/14 22/05/14 -
Price 3.09 3.06 3.63 3.09 2.67 2.64 1.98 -
P/RPS 6.41 9.87 25.41 4.23 4.87 6.97 20.11 -53.30%
P/EPS 20.56 36.96 90.75 14.63 17.54 25.56 115.12 -68.25%
EY 4.86 2.71 1.10 6.83 5.70 3.91 0.87 214.50%
DY 1.29 1.31 0.00 1.29 0.75 0.76 0.00 -
P/NAPS 3.56 3.83 4.58 4.11 3.77 4.01 3.37 3.72%

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