[VITROX] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -40.68%
YoY- -32.1%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 57,647 56,640 56,031 48,057 40,058 38,914 33,259 44.14%
PBT 15,999 15,131 11,013 13,042 19,610 13,508 9,579 40.64%
Tax -126 -713 4,587 -3,714 -3,886 -3,542 -266 -39.15%
NP 15,873 14,418 15,600 9,328 15,724 9,966 9,313 42.54%
-
NP to SH 15,873 14,418 15,600 9,328 15,724 9,966 9,313 42.54%
-
Tax Rate 0.79% 4.71% -41.65% 28.48% 19.82% 26.22% 2.78% -
Total Cost 41,774 42,222 40,431 38,729 24,334 28,948 23,946 44.76%
-
Net Worth 248,372 231,716 225,079 208,737 202,431 186,024 184,630 21.79%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 8,178 - 3,498 - 9,314 - -
Div Payout % - 56.73% - 37.50% - 93.46% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 248,372 231,716 225,079 208,737 202,431 186,024 184,630 21.79%
NOSH 234,115 233,679 233,532 233,200 232,948 232,850 232,825 0.36%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 27.53% 25.46% 27.84% 19.41% 39.25% 25.61% 28.00% -
ROE 6.39% 6.22% 6.93% 4.47% 7.77% 5.36% 5.04% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 24.62 24.24 23.99 20.61 17.20 16.71 14.28 43.64%
EPS 6.78 6.17 6.68 4.00 6.75 4.28 4.00 42.02%
DPS 0.00 3.50 0.00 1.50 0.00 4.00 0.00 -
NAPS 1.0609 0.9916 0.9638 0.8951 0.869 0.7989 0.793 21.34%
Adjusted Per Share Value based on latest NOSH - 233,200
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.05 2.99 2.96 2.54 2.12 2.06 1.76 44.13%
EPS 0.84 0.76 0.82 0.49 0.83 0.53 0.49 43.09%
DPS 0.00 0.43 0.00 0.18 0.00 0.49 0.00 -
NAPS 0.1313 0.1225 0.119 0.1103 0.107 0.0983 0.0976 21.79%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.76 3.77 3.52 3.44 2.80 3.38 3.28 -
P/RPS 15.27 15.55 14.67 16.69 16.28 20.22 22.96 -23.75%
P/EPS 55.46 61.10 52.69 86.00 41.48 78.97 82.00 -22.89%
EY 1.80 1.64 1.90 1.16 2.41 1.27 1.22 29.50%
DY 0.00 0.93 0.00 0.44 0.00 1.18 0.00 -
P/NAPS 3.54 3.80 3.65 3.84 3.22 4.23 4.14 -9.88%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 18/08/16 25/05/16 25/02/16 19/11/15 20/08/15 21/05/15 -
Price 3.57 3.92 3.64 3.23 3.09 3.06 3.63 -
P/RPS 14.50 16.17 15.17 15.67 17.97 18.31 25.41 -31.13%
P/EPS 52.65 63.53 54.49 80.75 45.78 71.50 90.75 -30.36%
EY 1.90 1.57 1.84 1.24 2.18 1.40 1.10 43.81%
DY 0.00 0.89 0.00 0.46 0.00 1.31 0.00 -
P/NAPS 3.37 3.95 3.78 3.61 3.56 3.83 4.58 -18.45%

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