[VITROX] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 67.24%
YoY- 67.51%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 63,708 57,647 56,640 56,031 48,057 40,058 38,914 38.70%
PBT 18,777 15,999 15,131 11,013 13,042 19,610 13,508 24.42%
Tax 181 -126 -713 4,587 -3,714 -3,886 -3,542 -
NP 18,958 15,873 14,418 15,600 9,328 15,724 9,966 53.22%
-
NP to SH 18,958 15,873 14,418 15,600 9,328 15,724 9,966 53.22%
-
Tax Rate -0.96% 0.79% 4.71% -41.65% 28.48% 19.82% 26.22% -
Total Cost 44,750 41,774 42,222 40,431 38,729 24,334 28,948 33.51%
-
Net Worth 130,834 248,372 231,716 225,079 208,737 202,431 186,024 -20.82%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 2,927 - 8,178 - 3,498 - 9,314 -53.61%
Div Payout % 15.44% - 56.73% - 37.50% - 93.46% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 130,834 248,372 231,716 225,079 208,737 202,431 186,024 -20.82%
NOSH 234,176 234,115 233,679 233,532 233,200 232,948 232,850 0.37%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 29.76% 27.53% 25.46% 27.84% 19.41% 39.25% 25.61% -
ROE 14.49% 6.39% 6.22% 6.93% 4.47% 7.77% 5.36% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 27.21 24.62 24.24 23.99 20.61 17.20 16.71 38.20%
EPS 4.05 6.78 6.17 6.68 4.00 6.75 4.28 -3.59%
DPS 1.25 0.00 3.50 0.00 1.50 0.00 4.00 -53.78%
NAPS 0.5587 1.0609 0.9916 0.9638 0.8951 0.869 0.7989 -21.12%
Adjusted Per Share Value based on latest NOSH - 233,532
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.37 3.05 2.99 2.96 2.54 2.12 2.06 38.63%
EPS 1.00 0.84 0.76 0.82 0.49 0.83 0.53 52.39%
DPS 0.15 0.00 0.43 0.00 0.18 0.00 0.49 -54.41%
NAPS 0.0692 0.1313 0.1225 0.119 0.1103 0.107 0.0983 -20.78%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.71 3.76 3.77 3.52 3.44 2.80 3.38 -
P/RPS 13.64 15.27 15.55 14.67 16.69 16.28 20.22 -22.99%
P/EPS 45.83 55.46 61.10 52.69 86.00 41.48 78.97 -30.30%
EY 2.18 1.80 1.64 1.90 1.16 2.41 1.27 43.12%
DY 0.34 0.00 0.93 0.00 0.44 0.00 1.18 -56.21%
P/NAPS 6.64 3.54 3.80 3.65 3.84 3.22 4.23 34.88%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 17/11/16 18/08/16 25/05/16 25/02/16 19/11/15 20/08/15 -
Price 4.00 3.57 3.92 3.64 3.23 3.09 3.06 -
P/RPS 14.70 14.50 16.17 15.17 15.67 17.97 18.31 -13.56%
P/EPS 49.41 52.65 63.53 54.49 80.75 45.78 71.50 -21.74%
EY 2.02 1.90 1.57 1.84 1.24 2.18 1.40 27.54%
DY 0.31 0.00 0.89 0.00 0.46 0.00 1.31 -61.57%
P/NAPS 7.16 3.37 3.95 3.78 3.61 3.56 3.83 51.46%

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