[VITROX] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -0.3%
YoY- 49.79%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 26,413 33,262 35,130 36,341 36,169 31,863 28,274 -4.41%
PBT 8,599 12,872 14,096 14,797 14,868 12,090 10,776 -13.90%
Tax -274 -416 -386 -413 -440 -52 -177 33.64%
NP 8,325 12,456 13,710 14,384 14,428 12,038 10,599 -14.80%
-
NP to SH 8,325 12,456 13,710 14,384 14,428 12,038 10,599 -14.80%
-
Tax Rate 3.19% 3.23% 2.74% 2.79% 2.96% 0.43% 1.64% -
Total Cost 18,088 20,806 21,420 21,957 21,741 19,825 17,675 1.54%
-
Net Worth 50,531 49,484 46,714 47,084 44,558 40,905 36,972 23.03%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,095 3,870 3,870 1,550 3,101 2,327 2,327 20.83%
Div Payout % 37.19% 31.07% 28.23% 10.78% 21.50% 19.33% 21.96% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 50,531 49,484 46,714 47,084 44,558 40,905 36,972 23.03%
NOSH 157,222 154,831 154,784 155,290 154,877 154,826 155,152 0.88%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 31.52% 37.45% 39.03% 39.58% 39.89% 37.78% 37.49% -
ROE 16.47% 25.17% 29.35% 30.55% 32.38% 29.43% 28.67% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.80 21.48 22.70 23.40 23.35 20.58 18.22 -5.24%
EPS 5.30 8.04 8.86 9.26 9.32 7.78 6.83 -15.49%
DPS 2.00 2.50 2.50 1.00 2.00 1.50 1.50 21.03%
NAPS 0.3214 0.3196 0.3018 0.3032 0.2877 0.2642 0.2383 21.96%
Adjusted Per Share Value based on latest NOSH - 155,290
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.40 1.76 1.86 1.92 1.91 1.68 1.49 -4.05%
EPS 0.44 0.66 0.72 0.76 0.76 0.64 0.56 -14.78%
DPS 0.16 0.20 0.20 0.08 0.16 0.12 0.12 21.03%
NAPS 0.0267 0.0262 0.0247 0.0249 0.0236 0.0216 0.0195 23.18%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.31 0.39 0.42 0.47 0.59 0.50 0.64 -
P/RPS 1.85 1.82 1.85 2.01 2.53 2.43 3.51 -34.62%
P/EPS 5.85 4.85 4.74 5.07 6.33 6.43 9.37 -26.84%
EY 17.08 20.63 21.09 19.71 15.79 15.55 10.67 36.64%
DY 6.45 6.41 5.95 2.13 3.39 3.00 2.34 95.98%
P/NAPS 0.96 1.22 1.39 1.55 2.05 1.89 2.69 -49.52%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 14/11/08 29/08/08 21/05/08 20/02/08 16/11/07 29/08/07 -
Price 0.27 0.33 0.41 0.51 0.48 0.60 0.66 -
P/RPS 1.61 1.54 1.81 2.18 2.06 2.92 3.62 -41.59%
P/EPS 5.10 4.10 4.63 5.51 5.15 7.72 9.66 -34.55%
EY 19.61 24.38 21.60 18.16 19.41 12.96 10.35 52.82%
DY 7.41 7.58 6.10 1.96 4.17 2.50 2.27 119.26%
P/NAPS 0.84 1.03 1.36 1.68 1.67 2.27 2.77 -54.69%

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