[VITROX] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 4.58%
YoY- 34.01%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 327,488 295,303 268,587 247,604 234,026 218,375 200,786 38.43%
PBT 86,502 83,931 76,520 69,222 60,920 55,175 58,786 29.27%
Tax -3,483 -2,548 -1,674 -1,402 3,929 34 -3,726 -4.38%
NP 83,019 81,383 74,846 67,820 64,849 55,209 55,060 31.39%
-
NP to SH 83,019 81,383 74,846 67,820 64,849 55,209 55,060 31.39%
-
Tax Rate 4.03% 3.04% 2.19% 2.03% -6.45% -0.06% 6.34% -
Total Cost 244,469 213,920 193,741 179,784 169,177 163,166 145,726 41.05%
-
Net Worth 330,109 316,188 293,440 234,758 130,834 234,115 231,716 26.52%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 16,438 15,244 15,244 15,801 11,105 11,676 11,676 25.53%
Div Payout % 19.80% 18.73% 20.37% 23.30% 17.13% 21.15% 21.21% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 330,109 316,188 293,440 234,758 130,834 234,115 231,716 26.52%
NOSH 470,159 470,092 234,884 234,758 234,176 234,115 233,679 59.17%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 25.35% 27.56% 27.87% 27.39% 27.71% 25.28% 27.42% -
ROE 25.15% 25.74% 25.51% 28.89% 49.57% 23.58% 23.76% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 69.69 62.85 114.35 105.47 99.94 93.28 85.92 -12.99%
EPS 17.67 17.32 31.87 28.89 27.69 23.58 23.56 -17.40%
DPS 3.50 3.24 6.50 6.75 4.75 5.00 5.00 -21.11%
NAPS 0.7025 0.6729 1.2493 1.00 0.5587 1.00 0.9916 -20.47%
Adjusted Per Share Value based on latest NOSH - 234,758
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 34.62 31.22 28.39 26.18 24.74 23.09 21.23 38.41%
EPS 8.78 8.60 7.91 7.17 6.86 5.84 5.82 31.43%
DPS 1.74 1.61 1.61 1.67 1.17 1.23 1.23 25.93%
NAPS 0.349 0.3343 0.3102 0.2482 0.1383 0.2475 0.245 26.52%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 6.21 4.44 8.06 4.74 3.71 3.76 3.77 -
P/RPS 8.91 7.06 7.05 4.49 3.71 4.03 4.39 60.09%
P/EPS 35.15 25.64 25.29 16.41 13.40 15.94 16.00 68.75%
EY 2.84 3.90 3.95 6.09 7.46 6.27 6.25 -40.80%
DY 0.56 0.73 0.81 1.42 1.28 1.33 1.33 -43.73%
P/NAPS 8.84 6.60 6.45 4.74 6.64 3.76 3.80 75.29%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 16/11/17 17/08/17 18/05/17 24/02/17 17/11/16 18/08/16 -
Price 6.33 5.57 4.80 6.02 4.00 3.57 3.92 -
P/RPS 9.08 8.86 4.20 5.71 4.00 3.83 4.56 58.07%
P/EPS 35.83 32.16 15.06 20.84 14.44 15.14 16.64 66.51%
EY 2.79 3.11 6.64 4.80 6.92 6.61 6.01 -39.96%
DY 0.55 0.58 1.35 1.12 1.19 1.40 1.28 -42.97%
P/NAPS 9.01 8.28 3.84 6.02 7.16 3.57 3.95 73.02%

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