[VITROX] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 7.58%
YoY- 21.75%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 406,328 394,684 379,995 362,588 335,191 327,488 295,303 23.73%
PBT 115,751 113,100 103,166 96,552 89,461 86,502 83,931 23.92%
Tax -6,911 -7,616 -6,430 -5,427 -4,753 -3,483 -2,548 94.60%
NP 108,840 105,484 96,736 91,125 84,708 83,019 81,383 21.40%
-
NP to SH 108,840 105,484 96,736 91,125 84,708 83,019 81,383 21.40%
-
Tax Rate 5.97% 6.73% 6.23% 5.62% 5.31% 4.03% 3.04% -
Total Cost 297,488 289,200 283,259 271,463 250,483 244,469 213,920 24.61%
-
Net Worth 437,359 413,330 392,796 364,155 350,422 330,109 316,188 24.16%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 27,054 22,336 21,153 21,153 21,153 16,438 15,244 46.63%
Div Payout % 24.86% 21.17% 21.87% 23.21% 24.97% 19.80% 18.73% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 437,359 413,330 392,796 364,155 350,422 330,109 316,188 24.16%
NOSH 470,582 470,552 470,422 470,184 470,175 470,159 470,092 0.06%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 26.79% 26.73% 25.46% 25.13% 25.27% 25.35% 27.56% -
ROE 24.89% 25.52% 24.63% 25.02% 24.17% 25.15% 25.74% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 86.35 83.92 80.80 77.12 71.29 69.69 62.85 23.61%
EPS 23.13 22.43 20.57 19.38 18.02 17.67 17.32 21.29%
DPS 5.75 4.75 4.50 4.50 4.50 3.50 3.24 46.63%
NAPS 0.9294 0.8788 0.8352 0.7745 0.7453 0.7025 0.6729 24.04%
Adjusted Per Share Value based on latest NOSH - 470,184
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 21.48 20.86 20.09 19.17 17.72 17.31 15.61 23.73%
EPS 5.75 5.58 5.11 4.82 4.48 4.39 4.30 21.39%
DPS 1.43 1.18 1.12 1.12 1.12 0.87 0.81 46.12%
NAPS 0.2312 0.2185 0.2076 0.1925 0.1852 0.1745 0.1671 24.19%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 7.18 6.29 8.00 5.58 5.35 6.21 4.44 -
P/RPS 8.32 7.50 9.90 7.24 7.50 8.91 7.06 11.58%
P/EPS 31.04 28.05 38.89 28.79 29.70 35.15 25.64 13.60%
EY 3.22 3.57 2.57 3.47 3.37 2.84 3.90 -12.00%
DY 0.80 0.76 0.56 0.81 0.84 0.56 0.73 6.30%
P/NAPS 7.73 7.16 9.58 7.20 7.18 8.84 6.60 11.12%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 25/04/19 26/02/19 25/10/18 26/07/18 26/04/18 22/02/18 16/11/17 -
Price 7.25 6.73 7.48 6.32 5.09 6.33 5.57 -
P/RPS 8.40 8.02 9.26 8.20 7.14 9.08 8.86 -3.49%
P/EPS 31.35 30.01 36.37 32.61 28.25 35.83 32.16 -1.68%
EY 3.19 3.33 2.75 3.07 3.54 2.79 3.11 1.70%
DY 0.79 0.71 0.60 0.71 0.88 0.55 0.58 22.89%
P/NAPS 7.80 7.66 8.96 8.16 6.83 9.01 8.28 -3.90%

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