[VITROX] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -9.07%
YoY- -9.75%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 218,375 200,786 183,060 160,288 154,733 154,181 180,370 13.55%
PBT 55,175 58,786 57,163 55,729 56,204 48,275 55,373 -0.23%
Tax 34 -3,726 -6,555 -11,408 -7,464 -3,870 -938 -
NP 55,209 55,060 50,608 44,321 48,740 44,405 54,435 0.94%
-
NP to SH 55,209 55,060 50,608 44,321 48,740 44,405 54,435 0.94%
-
Tax Rate -0.06% 6.34% 11.47% 20.47% 13.28% 8.02% 1.69% -
Total Cost 163,166 145,726 132,452 115,967 105,993 109,776 125,935 18.79%
-
Net Worth 234,115 231,716 225,079 208,737 202,431 186,024 184,630 17.10%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 11,676 11,676 12,812 12,812 13,962 13,962 9,293 16.38%
Div Payout % 21.15% 21.21% 25.32% 28.91% 28.65% 31.44% 17.07% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 234,115 231,716 225,079 208,737 202,431 186,024 184,630 17.10%
NOSH 234,115 233,679 233,532 233,200 232,948 232,850 232,825 0.36%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 25.28% 27.42% 27.65% 27.65% 31.50% 28.80% 30.18% -
ROE 23.58% 23.76% 22.48% 21.23% 24.08% 23.87% 29.48% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 93.28 85.92 78.39 68.73 66.42 66.21 77.47 13.14%
EPS 23.58 23.56 21.67 19.01 20.92 19.07 23.38 0.56%
DPS 5.00 5.00 5.50 5.50 6.00 6.00 4.00 15.99%
NAPS 1.00 0.9916 0.9638 0.8951 0.869 0.7989 0.793 16.67%
Adjusted Per Share Value based on latest NOSH - 233,200
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 23.10 21.24 19.36 16.95 16.37 16.31 19.08 13.55%
EPS 5.84 5.82 5.35 4.69 5.16 4.70 5.76 0.92%
DPS 1.24 1.24 1.36 1.36 1.48 1.48 0.98 16.93%
NAPS 0.2476 0.2451 0.2381 0.2208 0.2141 0.1968 0.1953 17.08%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.76 3.77 3.52 3.44 2.80 3.38 3.28 -
P/RPS 4.03 4.39 4.49 5.00 4.22 5.10 4.23 -3.16%
P/EPS 15.94 16.00 16.24 18.10 13.38 17.72 14.03 8.85%
EY 6.27 6.25 6.16 5.52 7.47 5.64 7.13 -8.19%
DY 1.33 1.33 1.56 1.60 2.14 1.78 1.22 5.90%
P/NAPS 3.76 3.80 3.65 3.84 3.22 4.23 4.14 -6.20%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 18/08/16 25/05/16 25/02/16 19/11/15 20/08/15 21/05/15 -
Price 3.57 3.92 3.64 3.23 3.09 3.06 3.63 -
P/RPS 3.83 4.56 4.64 4.70 4.65 4.62 4.69 -12.60%
P/EPS 15.14 16.64 16.80 17.00 14.77 16.05 15.53 -1.67%
EY 6.61 6.01 5.95 5.88 6.77 6.23 6.44 1.74%
DY 1.40 1.28 1.51 1.70 1.94 1.96 1.10 17.39%
P/NAPS 3.57 3.95 3.78 3.61 3.56 3.83 4.58 -15.26%

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