[VITROX] QoQ TTM Result on 30-Jun-2016 [#2]

Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 8.8%
YoY- 24.0%
Quarter Report
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 247,604 234,026 218,375 200,786 183,060 160,288 154,733 36.77%
PBT 69,222 60,920 55,175 58,786 57,163 55,729 56,204 14.88%
Tax -1,402 3,929 34 -3,726 -6,555 -11,408 -7,464 -67.16%
NP 67,820 64,849 55,209 55,060 50,608 44,321 48,740 24.61%
-
NP to SH 67,820 64,849 55,209 55,060 50,608 44,321 48,740 24.61%
-
Tax Rate 2.03% -6.45% -0.06% 6.34% 11.47% 20.47% 13.28% -
Total Cost 179,784 169,177 163,166 145,726 132,452 115,967 105,993 42.18%
-
Net Worth 234,758 130,834 234,115 231,716 225,079 208,737 202,431 10.37%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 15,801 11,105 11,676 11,676 12,812 12,812 13,962 8.59%
Div Payout % 23.30% 17.13% 21.15% 21.21% 25.32% 28.91% 28.65% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 234,758 130,834 234,115 231,716 225,079 208,737 202,431 10.37%
NOSH 234,758 234,176 234,115 233,679 233,532 233,200 232,948 0.51%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 27.39% 27.71% 25.28% 27.42% 27.65% 27.65% 31.50% -
ROE 28.89% 49.57% 23.58% 23.76% 22.48% 21.23% 24.08% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 105.47 99.94 93.28 85.92 78.39 68.73 66.42 36.07%
EPS 28.89 27.69 23.58 23.56 21.67 19.01 20.92 23.98%
DPS 6.75 4.75 5.00 5.00 5.50 5.50 6.00 8.16%
NAPS 1.00 0.5587 1.00 0.9916 0.9638 0.8951 0.869 9.80%
Adjusted Per Share Value based on latest NOSH - 233,679
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 13.09 12.37 11.54 10.61 9.68 8.47 8.18 36.77%
EPS 3.58 3.43 2.92 2.91 2.68 2.34 2.58 24.38%
DPS 0.84 0.59 0.62 0.62 0.68 0.68 0.74 8.80%
NAPS 0.1241 0.0692 0.1238 0.1225 0.119 0.1103 0.107 10.37%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 4.74 3.71 3.76 3.77 3.52 3.44 2.80 -
P/RPS 4.49 3.71 4.03 4.39 4.49 5.00 4.22 4.21%
P/EPS 16.41 13.40 15.94 16.00 16.24 18.10 13.38 14.56%
EY 6.09 7.46 6.27 6.25 6.16 5.52 7.47 -12.71%
DY 1.42 1.28 1.33 1.33 1.56 1.60 2.14 -23.90%
P/NAPS 4.74 6.64 3.76 3.80 3.65 3.84 3.22 29.37%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/05/17 24/02/17 17/11/16 18/08/16 25/05/16 25/02/16 19/11/15 -
Price 6.02 4.00 3.57 3.92 3.64 3.23 3.09 -
P/RPS 5.71 4.00 3.83 4.56 4.64 4.70 4.65 14.65%
P/EPS 20.84 14.44 15.14 16.64 16.80 17.00 14.77 25.77%
EY 4.80 6.92 6.61 6.01 5.95 5.88 6.77 -20.47%
DY 1.12 1.19 1.40 1.28 1.51 1.70 1.94 -30.64%
P/NAPS 6.02 7.16 3.57 3.95 3.78 3.61 3.56 41.89%

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