[VITROX] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 17.46%
YoY- 46.32%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 295,303 268,587 247,604 234,026 218,375 200,786 183,060 37.50%
PBT 83,931 76,520 69,222 60,920 55,175 58,786 57,163 29.15%
Tax -2,548 -1,674 -1,402 3,929 34 -3,726 -6,555 -46.70%
NP 81,383 74,846 67,820 64,849 55,209 55,060 50,608 37.22%
-
NP to SH 81,383 74,846 67,820 64,849 55,209 55,060 50,608 37.22%
-
Tax Rate 3.04% 2.19% 2.03% -6.45% -0.06% 6.34% 11.47% -
Total Cost 213,920 193,741 179,784 169,177 163,166 145,726 132,452 37.61%
-
Net Worth 316,188 293,440 234,758 130,834 234,115 231,716 225,079 25.40%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 15,244 15,244 15,801 11,105 11,676 11,676 12,812 12.27%
Div Payout % 18.73% 20.37% 23.30% 17.13% 21.15% 21.21% 25.32% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 316,188 293,440 234,758 130,834 234,115 231,716 225,079 25.40%
NOSH 470,092 234,884 234,758 234,176 234,115 233,679 233,532 59.35%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 27.56% 27.87% 27.39% 27.71% 25.28% 27.42% 27.65% -
ROE 25.74% 25.51% 28.89% 49.57% 23.58% 23.76% 22.48% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 62.85 114.35 105.47 99.94 93.28 85.92 78.39 -13.68%
EPS 17.32 31.87 28.89 27.69 23.58 23.56 21.67 -13.86%
DPS 3.24 6.50 6.75 4.75 5.00 5.00 5.50 -29.70%
NAPS 0.6729 1.2493 1.00 0.5587 1.00 0.9916 0.9638 -21.28%
Adjusted Per Share Value based on latest NOSH - 234,176
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 31.24 28.41 26.19 24.75 23.10 21.24 19.36 37.53%
EPS 8.61 7.92 7.17 6.86 5.84 5.82 5.35 37.29%
DPS 1.61 1.61 1.67 1.17 1.24 1.24 1.36 11.89%
NAPS 0.3344 0.3104 0.2483 0.1384 0.2476 0.2451 0.2381 25.38%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.44 8.06 4.74 3.71 3.76 3.77 3.52 -
P/RPS 7.06 7.05 4.49 3.71 4.03 4.39 4.49 35.18%
P/EPS 25.64 25.29 16.41 13.40 15.94 16.00 16.24 35.55%
EY 3.90 3.95 6.09 7.46 6.27 6.25 6.16 -26.24%
DY 0.73 0.81 1.42 1.28 1.33 1.33 1.56 -39.69%
P/NAPS 6.60 6.45 4.74 6.64 3.76 3.80 3.65 48.36%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 16/11/17 17/08/17 18/05/17 24/02/17 17/11/16 18/08/16 25/05/16 -
Price 5.57 4.80 6.02 4.00 3.57 3.92 3.64 -
P/RPS 8.86 4.20 5.71 4.00 3.83 4.56 4.64 53.85%
P/EPS 32.16 15.06 20.84 14.44 15.14 16.64 16.80 54.11%
EY 3.11 6.64 4.80 6.92 6.61 6.01 5.95 -35.08%
DY 0.58 1.35 1.12 1.19 1.40 1.28 1.51 -47.12%
P/NAPS 8.28 3.84 6.02 7.16 3.57 3.95 3.78 68.58%

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