[VITROX] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -43.04%
YoY- -4.0%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 38,914 33,259 42,502 39,506 65,103 22,828 28,518 23.09%
PBT 13,508 9,579 13,507 11,681 20,606 4,229 5,390 84.81%
Tax -3,542 -266 230 -292 -610 -242 -131 806.30%
NP 9,966 9,313 13,737 11,389 19,996 3,987 5,259 53.31%
-
NP to SH 9,966 9,313 13,737 11,389 19,996 3,987 5,259 53.31%
-
Tax Rate 26.22% 2.78% -1.70% 2.50% 2.96% 5.72% 2.43% -
Total Cost 28,948 23,946 28,765 28,117 45,107 18,841 23,259 15.75%
-
Net Worth 186,024 184,630 174,583 164,652 152,907 136,044 130,898 26.48%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 9,314 - 4,648 - 4,644 - 2,306 154.26%
Div Payout % 93.46% - 33.84% - 23.23% - 43.86% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 186,024 184,630 174,583 164,652 152,907 136,044 130,898 26.48%
NOSH 232,850 232,825 232,436 232,428 232,241 231,802 230,657 0.63%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 25.61% 28.00% 32.32% 28.83% 30.71% 17.47% 18.44% -
ROE 5.36% 5.04% 7.87% 6.92% 13.08% 2.93% 4.02% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 16.71 14.28 18.29 17.00 28.03 9.85 12.36 22.33%
EPS 4.28 4.00 5.91 4.90 8.61 1.72 2.28 52.34%
DPS 4.00 0.00 2.00 0.00 2.00 0.00 1.00 152.62%
NAPS 0.7989 0.793 0.7511 0.7084 0.6584 0.5869 0.5675 25.68%
Adjusted Per Share Value based on latest NOSH - 232,428
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.12 3.52 4.50 4.18 6.89 2.41 3.02 23.07%
EPS 1.05 0.99 1.45 1.20 2.12 0.42 0.56 52.23%
DPS 0.99 0.00 0.49 0.00 0.49 0.00 0.24 157.87%
NAPS 0.1968 0.1953 0.1847 0.1742 0.1617 0.1439 0.1385 26.47%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.38 3.28 2.27 2.79 2.55 1.50 1.23 -
P/RPS 20.22 22.96 12.41 16.41 9.10 15.23 9.95 60.64%
P/EPS 78.97 82.00 38.41 56.94 29.62 87.21 53.95 29.00%
EY 1.27 1.22 2.60 1.76 3.38 1.15 1.85 -22.23%
DY 1.18 0.00 0.88 0.00 0.78 0.00 0.81 28.59%
P/NAPS 4.23 4.14 3.02 3.94 3.87 2.56 2.17 56.23%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 21/05/15 25/02/15 20/11/14 21/08/14 22/05/14 27/02/14 -
Price 3.06 3.63 3.09 2.67 2.64 1.98 1.38 -
P/RPS 18.31 25.41 16.90 15.71 9.42 20.11 11.16 39.23%
P/EPS 71.50 90.75 52.28 54.49 30.66 115.12 60.53 11.77%
EY 1.40 1.10 1.91 1.84 3.26 0.87 1.65 -10.40%
DY 1.31 0.00 0.65 0.00 0.76 0.00 0.72 49.19%
P/NAPS 3.83 4.58 4.11 3.77 4.01 3.37 2.43 35.54%

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