[VITROX] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -3.76%
YoY- 4.93%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 31,863 28,274 25,564 23,999 22,398 18,729 14,035 72.64%
PBT 12,090 10,776 9,765 9,825 10,921 8,906 12,196 -0.57%
Tax -52 -177 -162 -329 -1,054 -914 -802 -83.83%
NP 12,038 10,599 9,603 9,496 9,867 7,992 11,394 3.72%
-
NP to SH 12,038 10,599 9,603 9,496 9,867 7,992 11,394 3.72%
-
Tax Rate 0.43% 1.64% 1.66% 3.35% 9.65% 10.26% 6.58% -
Total Cost 19,825 17,675 15,961 14,503 12,531 10,737 2,641 282.91%
-
Net Worth 40,905 36,972 34,189 33,156 31,053 28,514 26,761 32.65%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,327 2,327 2,326 774 3,103 3,103 2,329 -0.05%
Div Payout % 19.33% 21.96% 24.22% 8.16% 31.46% 38.84% 20.44% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 40,905 36,972 34,189 33,156 31,053 28,514 26,761 32.65%
NOSH 154,826 155,152 155,126 154,503 154,879 154,969 155,231 -0.17%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 37.78% 37.49% 37.56% 39.57% 44.05% 42.67% 81.18% -
ROE 29.43% 28.67% 28.09% 28.64% 31.77% 28.03% 42.58% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 20.58 18.22 16.48 15.53 14.46 12.09 9.04 72.96%
EPS 7.78 6.83 6.19 6.15 6.37 5.16 7.34 3.95%
DPS 1.50 1.50 1.50 0.50 2.00 2.00 1.50 0.00%
NAPS 0.2642 0.2383 0.2204 0.2146 0.2005 0.184 0.1724 32.88%
Adjusted Per Share Value based on latest NOSH - 154,503
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.68 1.49 1.35 1.27 1.18 0.99 0.74 72.65%
EPS 0.64 0.56 0.51 0.50 0.52 0.42 0.60 4.39%
DPS 0.12 0.12 0.12 0.04 0.16 0.16 0.12 0.00%
NAPS 0.0216 0.0195 0.0181 0.0175 0.0164 0.0151 0.0141 32.85%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.50 0.64 0.67 0.77 0.53 0.38 0.33 -
P/RPS 2.43 3.51 4.07 4.96 3.66 3.14 3.65 -23.73%
P/EPS 6.43 9.37 10.82 12.53 8.32 7.37 4.50 26.83%
EY 15.55 10.67 9.24 7.98 12.02 13.57 22.24 -21.20%
DY 3.00 2.34 2.24 0.65 3.77 5.27 4.55 -24.22%
P/NAPS 1.89 2.69 3.04 3.59 2.64 2.07 1.91 -0.69%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 29/08/07 28/05/07 22/02/07 15/11/06 22/08/06 22/05/06 -
Price 0.60 0.66 0.65 0.74 0.77 0.38 0.35 -
P/RPS 2.92 3.62 3.94 4.76 5.32 3.14 3.87 -17.10%
P/EPS 7.72 9.66 10.50 12.04 12.09 7.37 4.77 37.80%
EY 12.96 10.35 9.52 8.31 8.27 13.57 20.97 -27.42%
DY 2.50 2.27 2.31 0.68 2.60 5.27 4.29 -30.20%
P/NAPS 2.27 2.77 2.95 3.45 3.84 2.07 2.03 7.72%

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