[VITROX] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 10.37%
YoY- 32.62%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 36,341 36,169 31,863 28,274 25,564 23,999 22,398 38.03%
PBT 14,797 14,868 12,090 10,776 9,765 9,825 10,921 22.42%
Tax -413 -440 -52 -177 -162 -329 -1,054 -46.42%
NP 14,384 14,428 12,038 10,599 9,603 9,496 9,867 28.53%
-
NP to SH 14,384 14,428 12,038 10,599 9,603 9,496 9,867 28.53%
-
Tax Rate 2.79% 2.96% 0.43% 1.64% 1.66% 3.35% 9.65% -
Total Cost 21,957 21,741 19,825 17,675 15,961 14,503 12,531 45.29%
-
Net Worth 47,084 44,558 40,905 36,972 34,189 33,156 31,053 31.94%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 1,550 3,101 2,327 2,327 2,326 774 3,103 -37.01%
Div Payout % 10.78% 21.50% 19.33% 21.96% 24.22% 8.16% 31.46% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 47,084 44,558 40,905 36,972 34,189 33,156 31,053 31.94%
NOSH 155,290 154,877 154,826 155,152 155,126 154,503 154,879 0.17%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 39.58% 39.89% 37.78% 37.49% 37.56% 39.57% 44.05% -
ROE 30.55% 32.38% 29.43% 28.67% 28.09% 28.64% 31.77% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 23.40 23.35 20.58 18.22 16.48 15.53 14.46 37.79%
EPS 9.26 9.32 7.78 6.83 6.19 6.15 6.37 28.29%
DPS 1.00 2.00 1.50 1.50 1.50 0.50 2.00 -36.97%
NAPS 0.3032 0.2877 0.2642 0.2383 0.2204 0.2146 0.2005 31.71%
Adjusted Per Share Value based on latest NOSH - 155,152
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.92 1.91 1.68 1.49 1.35 1.27 1.18 38.29%
EPS 0.76 0.76 0.64 0.56 0.51 0.50 0.52 28.75%
DPS 0.08 0.16 0.12 0.12 0.12 0.04 0.16 -36.97%
NAPS 0.0249 0.0236 0.0216 0.0195 0.0181 0.0175 0.0164 32.06%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.47 0.59 0.50 0.64 0.67 0.77 0.53 -
P/RPS 2.01 2.53 2.43 3.51 4.07 4.96 3.66 -32.91%
P/EPS 5.07 6.33 6.43 9.37 10.82 12.53 8.32 -28.10%
EY 19.71 15.79 15.55 10.67 9.24 7.98 12.02 39.01%
DY 2.13 3.39 3.00 2.34 2.24 0.65 3.77 -31.63%
P/NAPS 1.55 2.05 1.89 2.69 3.04 3.59 2.64 -29.86%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 20/02/08 16/11/07 29/08/07 28/05/07 22/02/07 15/11/06 -
Price 0.51 0.48 0.60 0.66 0.65 0.74 0.77 -
P/RPS 2.18 2.06 2.92 3.62 3.94 4.76 5.32 -44.80%
P/EPS 5.51 5.15 7.72 9.66 10.50 12.04 12.09 -40.74%
EY 18.16 19.41 12.96 10.35 9.52 8.31 8.27 68.86%
DY 1.96 4.17 2.50 2.27 2.31 0.68 2.60 -17.15%
P/NAPS 1.68 1.67 2.27 2.77 2.95 3.45 3.84 -42.34%

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