[VITROX] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock

[VITROX] VITROX CORPORATION BHD

Announcement Date

24-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 41.31%

YoY- 46.28%

Quarter Report

VITROX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	231,595	147,232	69,609	234,026	170,318	112,671	56,031	157.33%
YoY %	57.30%	111.51%	-70.26%	37.41%	51.16%	101.09%	-	-
Horiz. %	413.33%	262.77%	124.23%	417.67%	303.97%	201.09%	100.00%	-
PBT	65,148	41,738	19,315	60,920	42,143	26,144	11,013	226.73%
YoY %	56.09%	116.09%	-68.29%	44.56%	61.20%	137.39%	-	-
Horiz. %	591.56%	378.99%	175.38%	553.16%	382.67%	237.39%	100.00%	-
Tax	-2,827	-1,827	-744	3,929	3,748	3,874	4,587	-
YoY %	-54.73%	-145.56%	-118.94%	4.83%	-3.25%	-15.54%	-	-
Horiz. %	-61.63%	-39.83%	-16.22%	85.66%	81.71%	84.46%	100.00%	-
NP	62,321	39,911	18,571	64,849	45,891	30,018	15,600	151.55%
YoY %	56.15%	114.91%	-71.36%	41.31%	52.88%	92.42%	-	-
Horiz. %	399.49%	255.84%	119.04%	415.70%	294.17%	192.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,321	39,911	18,571	64,849	45,891	30,018	15,600	151.55%
YoY %	56.15%	114.91%	-71.36%	41.31%	52.88%	92.42%	-	-
Horiz. %	399.49%	255.84%	119.04%	415.70%	294.17%	192.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.34%	4.38%	3.85%	-6.45%	-8.89%	-14.82%	-41.65%	-
YoY %	-0.91%	13.77%	159.69%	27.45%	40.01%	64.42%	-	-
Horiz. %	-10.42%	-10.52%	-9.24%	15.49%	21.34%	35.58%	100.00%	-
Total Cost	169,274	107,321	51,038	169,177	124,427	82,653	40,431	159.54%
YoY %	57.73%	110.28%	-69.83%	35.96%	50.54%	104.43%	-	-
Horiz. %	418.67%	265.44%	126.23%	418.43%	307.75%	204.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	316,188	293,440	281,216	130,772	248,270	231,821	225,079	25.40%
YoY %	7.75%	4.35%	115.04%	-47.33%	7.10%	3.00%	-	-
Horiz. %	140.48%	130.37%	124.94%	58.10%	110.30%	103.00%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	18,795	9,395	9,390	7,021	8,190	8,182	-	-
YoY %	100.05%	0.05%	33.74%	-14.27%	0.10%	0.00%	-	-
Horiz. %	229.71%	114.83%	114.76%	85.81%	100.10%	100.00%	-	-
Div Payout %	30.16%	23.54%	50.56%	10.83%	17.85%	27.26%	-	-
YoY %	28.12%	-53.44%	366.85%	-39.33%	-34.52%	0.00%	-	-
Horiz. %	110.64%	86.35%	185.47%	39.73%	65.48%	100.00%	-	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	316,188	293,440	281,216	130,772	248,270	231,821	225,079	25.40%
YoY %	7.75%	4.35%	115.04%	-47.33%	7.10%	3.00%	-	-
Horiz. %	140.48%	130.37%	124.94%	58.10%	110.30%	103.00%	100.00%	-
NOSH	470,092	234,884	234,758	234,064	234,018	233,785	233,532	59.35%
YoY %	100.14%	0.05%	0.30%	0.02%	0.10%	0.11%	-	-
Horiz. %	201.30%	100.58%	100.52%	100.23%	100.21%	100.11%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	26.91%	27.11%	26.68%	27.71%	26.94%	26.64%	27.84%	-
YoY %	-0.74%	1.61%	-3.72%	2.86%	1.13%	-4.31%	-	-
Horiz. %	96.66%	97.38%	95.83%	99.53%	96.77%	95.69%	100.00%	-
ROE	19.71%	13.60%	6.60%	49.59%	18.48%	12.95%	6.93%	-
YoY %	44.93%	106.06%	-86.69%	168.34%	42.70%	86.87%	-	-
Horiz. %	284.42%	196.25%	95.24%	715.58%	266.67%	186.87%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	49.29	62.68	29.65	99.98	72.78	48.19	23.99	61.54%
YoY %	-21.36%	111.40%	-70.34%	37.37%	51.03%	100.88%	-	-
Horiz. %	205.46%	261.28%	123.59%	416.76%	303.38%	200.88%	100.00%	-
EPS	13.26	16.99	7.91	13.85	19.61	12.84	6.68	57.88%
YoY %	-21.95%	114.79%	-42.89%	-29.37%	52.73%	92.22%	-	-
Horiz. %	198.50%	254.34%	118.41%	207.34%	293.56%	192.22%	100.00%	-
DPS	4.00	4.00	4.00	3.00	3.50	3.50	0.00	-
YoY %	0.00%	0.00%	33.33%	-14.29%	0.00%	0.00%	-	-
Horiz. %	114.29%	114.29%	114.29%	85.71%	100.00%	100.00%	-	-
NAPS	0.6729	1.2493	1.1979	0.5587	1.0609	0.9916	0.9638	-21.28%
YoY %	-46.14%	4.29%	114.41%	-47.34%	6.99%	2.88%	-	-
Horiz. %	69.82%	129.62%	124.29%	57.97%	110.07%	102.88%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 234,176
RPS	12.24	7.78	3.68	12.37	9.00	5.96	2.96	157.40%
YoY %	57.33%	111.41%	-70.25%	37.44%	51.01%	101.35%	-	-
Horiz. %	413.51%	262.84%	124.32%	417.91%	304.05%	201.35%	100.00%	-
EPS	3.29	2.11	0.98	3.43	2.43	1.59	0.82	152.28%
YoY %	55.92%	115.31%	-71.43%	41.15%	52.83%	93.90%	-	-
Horiz. %	401.22%	257.32%	119.51%	418.29%	296.34%	193.90%	100.00%	-
DPS	0.99	0.50	0.50	0.37	0.43	0.43	0.00	-
YoY %	98.00%	0.00%	35.14%	-13.95%	0.00%	0.00%	-	-
Horiz. %	230.23%	116.28%	116.28%	86.05%	100.00%	100.00%	-	-
NAPS	0.1671	0.1551	0.1486	0.0691	0.1312	0.1225	0.119	25.37%
YoY %	7.74%	4.37%	115.05%	-47.33%	7.10%	2.94%	-	-
Horiz. %	140.42%	130.34%	124.87%	58.07%	110.25%	102.94%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	4.44	8.06	4.74	3.71	3.76	3.77	3.52	-
P/RPS	9.01	12.86	15.99	3.71	5.17	7.82	14.67	-27.72%
YoY %	-29.94%	-19.57%	331.00%	-28.24%	-33.89%	-46.69%	-	-
Horiz. %	61.42%	87.66%	109.00%	25.29%	35.24%	53.31%	100.00%	-
P/EPS	33.48	47.43	59.92	13.39	19.17	29.36	52.69	-26.06%
YoY %	-29.41%	-20.84%	347.50%	-30.15%	-34.71%	-44.28%	-	-
Horiz. %	63.54%	90.02%	113.72%	25.41%	36.38%	55.72%	100.00%	-
EY	2.99	2.11	1.67	7.47	5.22	3.41	1.90	35.25%
YoY %	41.71%	26.35%	-77.64%	43.10%	53.08%	79.47%	-	-
Horiz. %	157.37%	111.05%	87.89%	393.16%	274.74%	179.47%	100.00%	-
DY	0.90	0.50	0.84	0.81	0.93	0.93	0.00	-
YoY %	80.00%	-40.48%	3.70%	-12.90%	0.00%	0.00%	-	-
Horiz. %	96.77%	53.76%	90.32%	87.10%	100.00%	100.00%	-	-
P/NAPS	6.60	6.45	3.96	6.64	3.54	3.80	3.65	48.36%
YoY %	2.33%	62.88%	-40.36%	87.57%	-6.84%	4.11%	-	-
Horiz. %	180.82%	176.71%	108.49%	181.92%	96.99%	104.11%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	16/11/17	17/08/17	18/05/17	24/02/17	17/11/16	18/08/16	25/05/16	-
Price	5.57	4.80	6.02	4.00	3.57	3.92	3.64	-
P/RPS	11.30	7.66	20.30	4.00	4.91	8.13	15.17	-17.81%
YoY %	47.52%	-62.27%	407.50%	-18.53%	-39.61%	-46.41%	-	-
Horiz. %	74.49%	50.49%	133.82%	26.37%	32.37%	53.59%	100.00%	-
P/EPS	42.00	28.25	76.10	14.44	18.20	30.53	54.49	-15.92%
YoY %	48.67%	-62.88%	427.01%	-20.66%	-40.39%	-43.97%	-	-
Horiz. %	77.08%	51.84%	139.66%	26.50%	33.40%	56.03%	100.00%	-
EY	2.38	3.54	1.31	6.93	5.49	3.28	1.84	18.69%
YoY %	-32.77%	170.23%	-81.10%	26.23%	67.38%	78.26%	-	-
Horiz. %	129.35%	192.39%	71.20%	376.63%	298.37%	178.26%	100.00%	-
DY	0.72	0.83	0.66	0.75	0.98	0.89	0.00	-
YoY %	-13.25%	25.76%	-12.00%	-23.47%	10.11%	0.00%	-	-
Horiz. %	80.90%	93.26%	74.16%	84.27%	110.11%	100.00%	-	-
P/NAPS	8.28	3.84	5.03	7.16	3.37	3.95	3.78	68.58%
YoY %	115.62%	-23.66%	-29.75%	112.46%	-14.68%	4.50%	-	-
Horiz. %	219.05%	101.59%	133.07%	189.42%	89.15%	104.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos