[VITROX] QoQ 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- 5.09%
YoY- 42.26%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 66,509 89,031 88,956 110,582 101,770 105,020 77,312 -9.53%
PBT 14,299 25,024 24,925 31,288 30,024 29,514 22,274 -25.56%
Tax -443 -637 -1,309 -1,842 -2,003 -1,757 -2,014 -63.52%
NP 13,856 24,387 23,616 29,446 28,021 27,757 20,260 -22.35%
-
NP to SH 13,856 24,387 23,616 29,446 28,021 27,757 20,260 -22.35%
-
Tax Rate 3.10% 2.55% 5.25% 5.89% 6.67% 5.95% 9.04% -
Total Cost 52,653 64,644 65,340 81,136 73,749 77,263 57,052 -5.20%
-
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 - - 18,823 8,230 - - 14,105 -
Div Payout % - - 79.71% 27.95% - - 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 20.83% 27.39% 26.55% 26.63% 27.53% 26.43% 26.21% -
ROE 3.03% 5.50% 5.40% 7.12% 7.13% 7.62% 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 14.13 18.91 18.90 23.51 21.64 22.34 16.44 -9.59%
EPS 2.94 5.18 5.02 6.26 5.96 5.90 4.31 -22.49%
DPS 0.00 0.00 4.00 1.75 0.00 0.00 3.00 -
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 7.03 9.42 9.41 11.70 10.76 11.11 8.18 -9.59%
EPS 1.47 2.58 2.50 3.11 2.96 2.94 2.14 -22.13%
DPS 0.00 0.00 1.99 0.87 0.00 0.00 1.49 -
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 53.23 36.96 37.98 26.75 36.97 24.98 32.54 38.79%
P/EPS 255.53 134.92 143.07 100.47 134.27 94.52 124.16 61.72%
EY 0.39 0.74 0.70 1.00 0.74 1.06 0.81 -38.54%
DY 0.00 0.00 0.56 0.28 0.00 0.00 0.56 -
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 57.13 37.27 38.35 28.62 34.57 28.30 30.96 50.38%
P/EPS 274.22 136.08 144.47 107.50 125.54 107.06 118.12 75.23%
EY 0.36 0.73 0.69 0.93 0.80 0.93 0.85 -43.57%
DY 0.00 0.00 0.55 0.26 0.00 0.00 0.59 -
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