[VITROX] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 2.03%
YoY- 24.9%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 394,684 379,995 362,588 335,191 327,488 295,303 268,587 29.16%
PBT 113,100 103,166 96,552 89,461 86,502 83,931 76,520 29.66%
Tax -7,616 -6,430 -5,427 -4,753 -3,483 -2,548 -1,674 173.80%
NP 105,484 96,736 91,125 84,708 83,019 81,383 74,846 25.62%
-
NP to SH 105,484 96,736 91,125 84,708 83,019 81,383 74,846 25.62%
-
Tax Rate 6.73% 6.23% 5.62% 5.31% 4.03% 3.04% 2.19% -
Total Cost 289,200 283,259 271,463 250,483 244,469 213,920 193,741 30.51%
-
Net Worth 413,330 392,796 364,155 350,422 330,109 316,188 293,440 25.57%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 22,336 21,153 21,153 21,153 16,438 15,244 15,244 28.91%
Div Payout % 21.17% 21.87% 23.21% 24.97% 19.80% 18.73% 20.37% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 413,330 392,796 364,155 350,422 330,109 316,188 293,440 25.57%
NOSH 470,552 470,422 470,184 470,175 470,159 470,092 234,884 58.71%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 26.73% 25.46% 25.13% 25.27% 25.35% 27.56% 27.87% -
ROE 25.52% 24.63% 25.02% 24.17% 25.15% 25.74% 25.51% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 83.92 80.80 77.12 71.29 69.69 62.85 114.35 -18.59%
EPS 22.43 20.57 19.38 18.02 17.67 17.32 31.87 -20.82%
DPS 4.75 4.50 4.50 4.50 3.50 3.24 6.50 -18.82%
NAPS 0.8788 0.8352 0.7745 0.7453 0.7025 0.6729 1.2493 -20.85%
Adjusted Per Share Value based on latest NOSH - 470,175
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 20.86 20.09 19.17 17.72 17.31 15.61 14.20 29.13%
EPS 5.58 5.11 4.82 4.48 4.39 4.30 3.96 25.60%
DPS 1.18 1.12 1.12 1.12 0.87 0.81 0.81 28.42%
NAPS 0.2185 0.2076 0.1925 0.1852 0.1745 0.1671 0.1551 25.59%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 6.29 8.00 5.58 5.35 6.21 4.44 8.06 -
P/RPS 7.50 9.90 7.24 7.50 8.91 7.06 7.05 4.19%
P/EPS 28.05 38.89 28.79 29.70 35.15 25.64 25.29 7.12%
EY 3.57 2.57 3.47 3.37 2.84 3.90 3.95 -6.50%
DY 0.76 0.56 0.81 0.84 0.56 0.73 0.81 -4.14%
P/NAPS 7.16 9.58 7.20 7.18 8.84 6.60 6.45 7.18%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 25/10/18 26/07/18 26/04/18 22/02/18 16/11/17 17/08/17 -
Price 6.73 7.48 6.32 5.09 6.33 5.57 4.80 -
P/RPS 8.02 9.26 8.20 7.14 9.08 8.86 4.20 53.73%
P/EPS 30.01 36.37 32.61 28.25 35.83 32.16 15.06 58.15%
EY 3.33 2.75 3.07 3.54 2.79 3.11 6.64 -36.79%
DY 0.71 0.60 0.71 0.88 0.55 0.58 1.35 -34.76%
P/NAPS 7.66 8.96 8.16 6.83 9.01 8.28 3.84 58.26%

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