[VITROX] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 0.27%
YoY- 13.27%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 268,587 247,604 234,026 218,375 200,786 183,060 160,288 41.12%
PBT 76,520 69,222 60,920 55,175 58,786 57,163 55,729 23.56%
Tax -1,674 -1,402 3,929 34 -3,726 -6,555 -11,408 -72.21%
NP 74,846 67,820 64,849 55,209 55,060 50,608 44,321 41.85%
-
NP to SH 74,846 67,820 64,849 55,209 55,060 50,608 44,321 41.85%
-
Tax Rate 2.19% 2.03% -6.45% -0.06% 6.34% 11.47% 20.47% -
Total Cost 193,741 179,784 169,177 163,166 145,726 132,452 115,967 40.84%
-
Net Worth 293,440 234,758 130,834 234,115 231,716 225,079 208,737 25.51%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 15,244 15,801 11,105 11,676 11,676 12,812 12,812 12.29%
Div Payout % 20.37% 23.30% 17.13% 21.15% 21.21% 25.32% 28.91% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 293,440 234,758 130,834 234,115 231,716 225,079 208,737 25.51%
NOSH 234,884 234,758 234,176 234,115 233,679 233,532 233,200 0.48%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 27.87% 27.39% 27.71% 25.28% 27.42% 27.65% 27.65% -
ROE 25.51% 28.89% 49.57% 23.58% 23.76% 22.48% 21.23% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 114.35 105.47 99.94 93.28 85.92 78.39 68.73 40.45%
EPS 31.87 28.89 27.69 23.58 23.56 21.67 19.01 41.16%
DPS 6.50 6.75 4.75 5.00 5.00 5.50 5.50 11.79%
NAPS 1.2493 1.00 0.5587 1.00 0.9916 0.9638 0.8951 24.91%
Adjusted Per Share Value based on latest NOSH - 234,115
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 28.39 26.18 24.74 23.09 21.23 19.35 16.95 41.08%
EPS 7.91 7.17 6.86 5.84 5.82 5.35 4.69 41.73%
DPS 1.61 1.67 1.17 1.23 1.23 1.35 1.35 12.47%
NAPS 0.3102 0.2482 0.1383 0.2475 0.245 0.2379 0.2207 25.50%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 8.06 4.74 3.71 3.76 3.77 3.52 3.44 -
P/RPS 7.05 4.49 3.71 4.03 4.39 4.49 5.00 25.76%
P/EPS 25.29 16.41 13.40 15.94 16.00 16.24 18.10 25.00%
EY 3.95 6.09 7.46 6.27 6.25 6.16 5.52 -20.01%
DY 0.81 1.42 1.28 1.33 1.33 1.56 1.60 -36.50%
P/NAPS 6.45 4.74 6.64 3.76 3.80 3.65 3.84 41.34%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 18/05/17 24/02/17 17/11/16 18/08/16 25/05/16 25/02/16 -
Price 4.80 6.02 4.00 3.57 3.92 3.64 3.23 -
P/RPS 4.20 5.71 4.00 3.83 4.56 4.64 4.70 -7.23%
P/EPS 15.06 20.84 14.44 15.14 16.64 16.80 17.00 -7.76%
EY 6.64 4.80 6.92 6.61 6.01 5.95 5.88 8.44%
DY 1.35 1.12 1.19 1.40 1.28 1.51 1.70 -14.25%
P/NAPS 3.84 6.02 7.16 3.57 3.95 3.78 3.61 4.20%

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