[VITROX] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 49.41%
YoY- -7.81%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 111,274 98,792 93,164 88,871 67,509 61,770 66,147 41.40%
PBT 27,189 19,801 23,171 21,557 14,883 17,009 15,544 45.12%
Tax -856 -1,227 -1,283 -1,066 -1,168 -1,038 -683 16.22%
NP 26,333 18,574 21,888 20,491 13,715 15,971 14,861 46.38%
-
NP to SH 26,333 18,574 21,888 20,491 13,715 15,971 14,861 46.38%
-
Tax Rate 3.15% 6.20% 5.54% 4.95% 7.85% 6.10% 4.39% -
Total Cost 84,941 80,218 71,276 68,380 53,794 45,799 51,286 39.94%
-
Net Worth 127,949 116,300 111,500 114,705 107,237 103,042 94,495 22.36%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,894 2,894 2,316 2,316 4,597 4,597 6,935 -44.12%
Div Payout % 10.99% 15.58% 10.58% 11.30% 33.52% 28.79% 46.67% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 127,949 116,300 111,500 114,705 107,237 103,042 94,495 22.36%
NOSH 231,247 231,535 228,999 231,820 231,864 231,607 229,024 0.64%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 23.67% 18.80% 23.49% 23.06% 20.32% 25.86% 22.47% -
ROE 20.58% 15.97% 19.63% 17.86% 12.79% 15.50% 15.73% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.12 42.67 40.68 38.34 29.12 26.67 28.88 40.50%
EPS 11.39 8.02 9.56 8.84 5.92 6.90 6.49 45.44%
DPS 1.25 1.25 1.00 1.00 2.00 2.00 3.03 -44.55%
NAPS 0.5533 0.5023 0.4869 0.4948 0.4625 0.4449 0.4126 21.58%
Adjusted Per Share Value based on latest NOSH - 231,820
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.76 10.44 9.85 9.40 7.14 6.53 6.99 41.41%
EPS 2.78 1.96 2.31 2.17 1.45 1.69 1.57 46.31%
DPS 0.31 0.31 0.24 0.24 0.49 0.49 0.73 -43.47%
NAPS 0.1353 0.1229 0.1179 0.1213 0.1134 0.1089 0.0999 22.38%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.78 0.77 0.65 0.65 0.63 0.69 0.73 -
P/RPS 1.62 1.80 1.60 1.70 2.16 2.59 2.53 -25.68%
P/EPS 6.85 9.60 6.80 7.35 10.65 10.01 11.25 -28.13%
EY 14.60 10.42 14.70 13.60 9.39 9.99 8.89 39.15%
DY 1.60 1.62 1.54 1.54 3.17 2.90 4.15 -46.99%
P/NAPS 1.41 1.53 1.33 1.31 1.36 1.55 1.77 -14.05%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 23/05/13 27/02/13 22/11/12 16/08/12 24/05/12 -
Price 0.99 0.80 0.80 0.695 0.65 0.65 0.63 -
P/RPS 2.06 1.87 1.97 1.81 2.23 2.44 2.18 -3.70%
P/EPS 8.69 9.97 8.37 7.86 10.99 9.43 9.71 -7.12%
EY 11.50 10.03 11.95 12.72 9.10 10.61 10.30 7.61%
DY 1.26 1.56 1.25 1.44 3.08 3.08 4.81 -59.02%
P/NAPS 1.79 1.59 1.64 1.40 1.41 1.46 1.53 11.01%

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