[VITROX] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -2.12%
YoY- 9.09%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 110,582 101,770 105,020 77,312 95,893 84,363 77,623 26.52%
PBT 31,288 30,024 29,514 22,274 21,354 23,410 22,423 24.79%
Tax -1,842 -2,003 -1,757 -2,014 -656 -1,000 -1,083 42.34%
NP 29,446 28,021 27,757 20,260 20,698 22,410 21,340 23.87%
-
NP to SH 29,446 28,021 27,757 20,260 20,698 22,410 21,340 23.87%
-
Tax Rate 5.89% 6.67% 5.95% 9.04% 3.07% 4.27% 4.83% -
Total Cost 81,136 73,749 77,263 57,052 75,195 61,953 56,283 27.52%
-
Net Worth 413,330 392,796 364,155 350,422 330,109 316,188 293,440 25.57%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 8,230 - - 14,105 7,048 - - -
Div Payout % 27.95% - - 69.62% 34.05% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 413,330 392,796 364,155 350,422 330,109 316,188 293,440 25.57%
NOSH 470,552 470,422 470,184 470,175 470,159 470,092 234,884 58.71%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 26.63% 27.53% 26.43% 26.21% 21.58% 26.56% 27.49% -
ROE 7.12% 7.13% 7.62% 5.78% 6.27% 7.09% 7.27% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 23.51 21.64 22.34 16.44 20.41 17.95 33.05 -20.26%
EPS 6.26 5.96 5.90 4.31 4.40 4.77 9.09 -21.96%
DPS 1.75 0.00 0.00 3.00 1.50 0.00 0.00 -
NAPS 0.8788 0.8352 0.7745 0.7453 0.7025 0.6729 1.2493 -20.85%
Adjusted Per Share Value based on latest NOSH - 470,175
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.70 10.76 11.11 8.18 10.14 8.92 8.21 26.55%
EPS 3.11 2.96 2.94 2.14 2.19 2.37 2.26 23.64%
DPS 0.87 0.00 0.00 1.49 0.75 0.00 0.00 -
NAPS 0.4372 0.4155 0.3852 0.3707 0.3492 0.3344 0.3104 25.57%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 6.29 8.00 5.58 5.35 6.21 4.44 8.06 -
P/RPS 26.75 36.97 24.98 32.54 30.43 24.73 24.39 6.33%
P/EPS 100.47 134.27 94.52 124.16 140.99 93.10 88.71 8.62%
EY 1.00 0.74 1.06 0.81 0.71 1.07 1.13 -7.80%
DY 0.28 0.00 0.00 0.56 0.24 0.00 0.00 -
P/NAPS 7.16 9.58 7.20 7.18 8.84 6.60 6.45 7.18%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 25/10/18 26/07/18 26/04/18 22/02/18 16/11/17 17/08/17 -
Price 6.73 7.48 6.32 5.09 6.33 5.57 4.80 -
P/RPS 28.62 34.57 28.30 30.96 31.02 31.02 14.52 57.01%
P/EPS 107.50 125.54 107.06 118.12 143.71 116.79 52.83 60.37%
EY 0.93 0.80 0.93 0.85 0.70 0.86 1.89 -37.59%
DY 0.26 0.00 0.00 0.59 0.24 0.00 0.00 -
P/NAPS 7.66 8.96 8.16 6.83 9.01 8.28 3.84 58.26%

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