[VITROX] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 41.77%
YoY- 92.0%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 152,754 116,007 106,104 111,274 98,792 93,164 88,871 43.63%
PBT 42,032 28,317 24,807 27,189 19,801 23,171 21,557 56.26%
Tax -927 -725 -744 -856 -1,227 -1,283 -1,066 -8.91%
NP 41,105 27,592 24,063 26,333 18,574 21,888 20,491 59.26%
-
NP to SH 41,105 27,592 24,063 26,333 18,574 21,888 20,491 59.26%
-
Tax Rate 2.21% 2.56% 3.00% 3.15% 6.20% 5.54% 4.95% -
Total Cost 111,649 88,415 82,041 84,941 80,218 71,276 68,380 38.78%
-
Net Worth 152,907 136,044 130,898 127,949 116,300 111,500 114,705 21.18%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 6,951 5,200 5,200 2,894 2,894 2,316 2,316 108.48%
Div Payout % 16.91% 18.85% 21.61% 10.99% 15.58% 10.58% 11.30% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 152,907 136,044 130,898 127,949 116,300 111,500 114,705 21.18%
NOSH 232,241 231,802 230,657 231,247 231,535 228,999 231,820 0.12%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.91% 23.78% 22.68% 23.67% 18.80% 23.49% 23.06% -
ROE 26.88% 20.28% 18.38% 20.58% 15.97% 19.63% 17.86% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 65.77 50.05 46.00 48.12 42.67 40.68 38.34 43.44%
EPS 17.70 11.90 10.43 11.39 8.02 9.56 8.84 59.06%
DPS 3.00 2.25 2.25 1.25 1.25 1.00 1.00 108.42%
NAPS 0.6584 0.5869 0.5675 0.5533 0.5023 0.4869 0.4948 21.04%
Adjusted Per Share Value based on latest NOSH - 231,247
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.15 12.26 11.22 11.76 10.44 9.85 9.40 43.59%
EPS 4.35 2.92 2.54 2.78 1.96 2.31 2.17 59.18%
DPS 0.73 0.55 0.55 0.31 0.31 0.24 0.24 110.35%
NAPS 0.1617 0.1438 0.1384 0.1353 0.1229 0.1179 0.1213 21.18%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.55 1.50 1.23 0.78 0.77 0.65 0.65 -
P/RPS 3.88 3.00 2.67 1.62 1.80 1.60 1.70 73.61%
P/EPS 14.41 12.60 11.79 6.85 9.60 6.80 7.35 56.83%
EY 6.94 7.94 8.48 14.60 10.42 14.70 13.60 -36.22%
DY 1.18 1.50 1.83 1.60 1.62 1.54 1.54 -16.30%
P/NAPS 3.87 2.56 2.17 1.41 1.53 1.33 1.31 106.29%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 27/02/14 21/11/13 22/08/13 23/05/13 27/02/13 -
Price 2.64 1.98 1.38 0.99 0.80 0.80 0.695 -
P/RPS 4.01 3.96 3.00 2.06 1.87 1.97 1.81 70.19%
P/EPS 14.92 16.63 13.23 8.69 9.97 8.37 7.86 53.48%
EY 6.70 6.01 7.56 11.50 10.03 11.95 12.72 -34.85%
DY 1.14 1.14 1.63 1.26 1.56 1.25 1.44 -14.45%
P/NAPS 4.01 3.37 2.43 1.79 1.59 1.64 1.40 102.07%

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