[VITROX] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -8.62%
YoY- 17.43%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 155,955 152,754 116,007 106,104 111,274 98,792 93,164 40.93%
PBT 41,906 42,032 28,317 24,807 27,189 19,801 23,171 48.38%
Tax -1,275 -927 -725 -744 -856 -1,227 -1,283 -0.41%
NP 40,631 41,105 27,592 24,063 26,333 18,574 21,888 50.98%
-
NP to SH 40,631 41,105 27,592 24,063 26,333 18,574 21,888 50.98%
-
Tax Rate 3.04% 2.21% 2.56% 3.00% 3.15% 6.20% 5.54% -
Total Cost 115,324 111,649 88,415 82,041 84,941 80,218 71,276 37.78%
-
Net Worth 164,652 152,907 136,044 130,898 127,949 116,300 111,500 29.64%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 6,951 6,951 5,200 5,200 2,894 2,894 2,316 107.92%
Div Payout % 17.11% 16.91% 18.85% 21.61% 10.99% 15.58% 10.58% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 164,652 152,907 136,044 130,898 127,949 116,300 111,500 29.64%
NOSH 232,428 232,241 231,802 230,657 231,247 231,535 228,999 0.99%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 26.05% 26.91% 23.78% 22.68% 23.67% 18.80% 23.49% -
ROE 24.68% 26.88% 20.28% 18.38% 20.58% 15.97% 19.63% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 67.10 65.77 50.05 46.00 48.12 42.67 40.68 39.56%
EPS 17.48 17.70 11.90 10.43 11.39 8.02 9.56 49.47%
DPS 3.00 3.00 2.25 2.25 1.25 1.25 1.00 107.86%
NAPS 0.7084 0.6584 0.5869 0.5675 0.5533 0.5023 0.4869 28.36%
Adjusted Per Share Value based on latest NOSH - 230,657
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.24 8.07 6.13 5.61 5.88 5.22 4.92 40.98%
EPS 2.15 2.17 1.46 1.27 1.39 0.98 1.16 50.83%
DPS 0.37 0.37 0.27 0.27 0.15 0.15 0.12 111.69%
NAPS 0.087 0.0808 0.0719 0.0692 0.0676 0.0615 0.0589 29.66%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.79 2.55 1.50 1.23 0.78 0.77 0.65 -
P/RPS 4.16 3.88 3.00 2.67 1.62 1.80 1.60 88.97%
P/EPS 15.96 14.41 12.60 11.79 6.85 9.60 6.80 76.51%
EY 6.27 6.94 7.94 8.48 14.60 10.42 14.70 -43.30%
DY 1.08 1.18 1.50 1.83 1.60 1.62 1.54 -21.04%
P/NAPS 3.94 3.87 2.56 2.17 1.41 1.53 1.33 106.13%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 22/05/14 27/02/14 21/11/13 22/08/13 23/05/13 -
Price 2.67 2.64 1.98 1.38 0.99 0.80 0.80 -
P/RPS 3.98 4.01 3.96 3.00 2.06 1.87 1.97 59.74%
P/EPS 15.27 14.92 16.63 13.23 8.69 9.97 8.37 49.25%
EY 6.55 6.70 6.01 7.56 11.50 10.03 11.95 -33.00%
DY 1.12 1.14 1.14 1.63 1.26 1.56 1.25 -7.05%
P/NAPS 3.77 4.01 3.37 2.43 1.79 1.59 1.64 74.09%

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