[VITROX] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 38.73%
YoY- 27.06%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 244,496 177,987 88,956 394,684 284,102 182,332 77,312 115.30%
PBT 64,248 49,949 24,925 113,100 81,812 51,788 22,274 102.50%
Tax -2,389 -1,946 -1,309 -7,616 -5,774 -3,771 -2,014 12.04%
NP 61,859 48,003 23,616 105,484 76,038 48,017 20,260 110.32%
-
NP to SH 61,859 48,003 23,616 105,484 76,038 48,017 20,260 110.32%
-
Tax Rate 3.72% 3.90% 5.25% 6.73% 7.06% 7.28% 9.04% -
Total Cost 182,637 129,984 65,340 289,200 208,064 134,315 57,052 117.05%
-
Net Worth 457,217 443,086 437,359 413,330 392,796 364,155 350,422 19.38%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 18,832 18,828 18,823 22,340 14,109 14,105 14,105 21.22%
Div Payout % 30.44% 39.22% 79.71% 21.18% 18.56% 29.38% 69.62% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 457,217 443,086 437,359 413,330 392,796 364,155 350,422 19.38%
NOSH 470,954 470,744 470,582 470,552 470,422 470,184 470,175 0.11%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 25.30% 26.97% 26.55% 26.73% 26.76% 26.33% 26.21% -
ROE 13.53% 10.83% 5.40% 25.52% 19.36% 13.19% 5.78% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 51.93 37.81 18.90 83.92 60.41 38.78 16.44 115.13%
EPS 13.14 10.20 5.02 22.43 16.17 10.21 4.31 110.11%
DPS 4.00 4.00 4.00 4.75 3.00 3.00 3.00 21.12%
NAPS 0.9711 0.9413 0.9294 0.8788 0.8352 0.7745 0.7453 19.27%
Adjusted Per Share Value based on latest NOSH - 470,552
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 25.86 18.83 9.41 41.75 30.05 19.29 8.18 115.25%
EPS 6.54 5.08 2.50 11.16 8.04 5.08 2.14 110.44%
DPS 1.99 1.99 1.99 2.36 1.49 1.49 1.49 21.25%
NAPS 0.4836 0.4687 0.4626 0.4372 0.4155 0.3852 0.3707 19.37%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 7.52 6.99 7.18 6.29 8.00 5.58 5.35 -
P/RPS 14.48 18.49 37.98 7.50 13.24 14.39 32.54 -41.68%
P/EPS 57.24 68.54 143.07 28.05 49.48 54.64 124.16 -40.29%
EY 1.75 1.46 0.70 3.57 2.02 1.83 0.81 67.04%
DY 0.53 0.57 0.56 0.76 0.38 0.54 0.56 -3.60%
P/NAPS 7.74 7.43 7.73 7.16 9.58 7.20 7.18 5.12%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 24/10/19 25/07/19 25/04/19 26/02/19 25/10/18 26/07/18 26/04/18 -
Price 8.07 7.05 7.25 6.73 7.48 6.32 5.09 -
P/RPS 15.54 18.64 38.35 8.02 12.38 16.30 30.96 -36.81%
P/EPS 61.42 69.13 144.47 30.01 46.26 61.89 118.12 -35.31%
EY 1.63 1.45 0.69 3.33 2.16 1.62 0.85 54.29%
DY 0.50 0.57 0.55 0.71 0.40 0.47 0.59 -10.43%
P/NAPS 8.31 7.49 7.80 7.66 8.96 8.16 6.83 13.95%

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