[VITROX] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 33.21%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 284,102 182,332 77,312 327,488 231,595 147,232 69,609 155.17%
PBT 81,812 51,788 22,274 86,502 65,148 41,738 19,315 161.55%
Tax -5,774 -3,771 -2,014 -3,483 -2,827 -1,827 -744 291.49%
NP 76,038 48,017 20,260 83,019 62,321 39,911 18,571 155.71%
-
NP to SH 76,038 48,017 20,260 83,019 62,321 39,911 18,571 155.71%
-
Tax Rate 7.06% 7.28% 9.04% 4.03% 4.34% 4.38% 3.85% -
Total Cost 208,064 134,315 57,052 244,469 169,274 107,321 51,038 154.97%
-
Net Worth 392,796 364,155 350,422 330,109 316,188 293,440 281,216 24.92%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 14,109 14,105 14,105 16,446 18,795 9,395 9,390 31.15%
Div Payout % 18.56% 29.38% 69.62% 19.81% 30.16% 23.54% 50.56% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 392,796 364,155 350,422 330,109 316,188 293,440 281,216 24.92%
NOSH 470,422 470,184 470,175 470,159 470,092 234,884 234,758 58.87%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 26.76% 26.33% 26.21% 25.35% 26.91% 27.11% 26.68% -
ROE 19.36% 13.19% 5.78% 25.15% 19.71% 13.60% 6.60% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 60.41 38.78 16.44 69.69 49.29 62.68 29.65 60.64%
EPS 16.17 10.21 4.31 17.67 13.26 16.99 7.91 61.00%
DPS 3.00 3.00 3.00 3.50 4.00 4.00 4.00 -17.43%
NAPS 0.8352 0.7745 0.7453 0.7025 0.6729 1.2493 1.1979 -21.35%
Adjusted Per Share Value based on latest NOSH - 470,159
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 30.05 19.29 8.18 34.64 24.50 15.57 7.36 155.23%
EPS 8.04 5.08 2.14 8.78 6.59 4.22 1.96 156.03%
DPS 1.49 1.49 1.49 1.74 1.99 0.99 0.99 31.29%
NAPS 0.4155 0.3852 0.3707 0.3492 0.3344 0.3104 0.2975 24.92%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 8.00 5.58 5.35 6.21 4.44 8.06 4.74 -
P/RPS 13.24 14.39 32.54 8.91 9.01 12.86 15.99 -11.81%
P/EPS 49.48 54.64 124.16 35.15 33.48 47.43 59.92 -11.97%
EY 2.02 1.83 0.81 2.84 2.99 2.11 1.67 13.51%
DY 0.38 0.54 0.56 0.56 0.90 0.50 0.84 -41.04%
P/NAPS 9.58 7.20 7.18 8.84 6.60 6.45 3.96 80.11%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 25/10/18 26/07/18 26/04/18 22/02/18 16/11/17 17/08/17 18/05/17 -
Price 7.48 6.32 5.09 6.33 5.57 4.80 6.02 -
P/RPS 12.38 16.30 30.96 9.08 11.30 7.66 20.30 -28.06%
P/EPS 46.26 61.89 118.12 35.83 42.00 28.25 76.10 -28.21%
EY 2.16 1.62 0.85 2.79 2.38 3.54 1.31 39.52%
DY 0.40 0.47 0.59 0.55 0.72 0.83 0.66 -28.36%
P/NAPS 8.96 8.16 6.83 9.01 8.28 3.84 5.03 46.89%

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