[VITROX] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -71.36%
YoY- 19.04%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 327,488 231,595 147,232 69,609 234,026 170,318 112,671 103.27%
PBT 86,502 65,148 41,738 19,315 60,920 42,143 26,144 121.55%
Tax -3,483 -2,827 -1,827 -744 3,929 3,748 3,874 -
NP 83,019 62,321 39,911 18,571 64,849 45,891 30,018 96.66%
-
NP to SH 83,019 62,321 39,911 18,571 64,849 45,891 30,018 96.66%
-
Tax Rate 4.03% 4.34% 4.38% 3.85% -6.45% -8.89% -14.82% -
Total Cost 244,469 169,274 107,321 51,038 169,177 124,427 82,653 105.64%
-
Net Worth 330,109 316,188 293,440 281,216 130,772 248,270 231,821 26.49%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 16,446 18,795 9,395 9,390 7,021 8,190 8,182 59.06%
Div Payout % 19.81% 30.16% 23.54% 50.56% 10.83% 17.85% 27.26% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 330,109 316,188 293,440 281,216 130,772 248,270 231,821 26.49%
NOSH 470,159 470,092 234,884 234,758 234,064 234,018 233,785 59.12%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 25.35% 26.91% 27.11% 26.68% 27.71% 26.94% 26.64% -
ROE 25.15% 19.71% 13.60% 6.60% 49.59% 18.48% 12.95% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 69.69 49.29 62.68 29.65 99.98 72.78 48.19 27.79%
EPS 17.67 13.26 16.99 7.91 13.85 19.61 12.84 23.65%
DPS 3.50 4.00 4.00 4.00 3.00 3.50 3.50 0.00%
NAPS 0.7025 0.6729 1.2493 1.1979 0.5587 1.0609 0.9916 -20.47%
Adjusted Per Share Value based on latest NOSH - 234,758
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 34.62 24.48 15.56 7.36 24.74 18.01 11.91 103.28%
EPS 8.78 6.59 4.22 1.96 6.86 4.85 3.17 96.85%
DPS 1.74 1.99 0.99 0.99 0.74 0.87 0.87 58.53%
NAPS 0.349 0.3343 0.3102 0.2973 0.1382 0.2625 0.2451 26.48%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 6.21 4.44 8.06 4.74 3.71 3.76 3.77 -
P/RPS 8.91 9.01 12.86 15.99 3.71 5.17 7.82 9.06%
P/EPS 35.15 33.48 47.43 59.92 13.39 19.17 29.36 12.71%
EY 2.84 2.99 2.11 1.67 7.47 5.22 3.41 -11.45%
DY 0.56 0.90 0.50 0.84 0.81 0.93 0.93 -28.62%
P/NAPS 8.84 6.60 6.45 3.96 6.64 3.54 3.80 75.29%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 16/11/17 17/08/17 18/05/17 24/02/17 17/11/16 18/08/16 -
Price 6.33 5.57 4.80 6.02 4.00 3.57 3.92 -
P/RPS 9.08 11.30 7.66 20.30 4.00 4.91 8.13 7.62%
P/EPS 35.83 42.00 28.25 76.10 14.44 18.20 30.53 11.22%
EY 2.79 2.38 3.54 1.31 6.93 5.49 3.28 -10.19%
DY 0.55 0.72 0.83 0.66 0.75 0.98 0.89 -27.38%
P/NAPS 9.01 8.28 3.84 5.03 7.16 3.37 3.95 73.02%

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