[VITROX] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 657.75%
YoY- -21.64%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 225,342 144,346 175,862 82,562 62,720 97,586 78,208 19.26%
PBT 52,288 46,174 49,670 15,220 18,732 30,722 29,148 10.21%
Tax 7,748 -7,616 -1,704 -1,338 -1,016 -498 -610 -
NP 60,036 38,558 47,966 13,882 17,716 30,224 28,538 13.18%
-
NP to SH 60,036 38,558 47,966 13,882 17,716 30,224 28,538 13.18%
-
Tax Rate -14.82% 16.49% 3.43% 8.79% 5.42% 1.62% 2.09% -
Total Cost 165,306 105,788 127,896 68,680 45,004 67,362 49,670 22.16%
-
Net Worth 231,821 186,014 152,859 116,215 103,165 92,423 63,372 24.10%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 16,364 18,627 9,286 5,784 4,637 9,299 - -
Div Payout % 27.26% 48.31% 19.36% 41.67% 26.18% 30.77% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 231,821 186,014 152,859 116,215 103,165 92,423 63,372 24.10%
NOSH 233,785 232,838 232,168 231,366 231,884 154,994 152,446 7.37%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 26.64% 26.71% 27.27% 16.81% 28.25% 30.97% 36.49% -
ROE 25.90% 20.73% 31.38% 11.95% 17.17% 32.70% 45.03% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 96.39 61.99 75.75 35.68 27.05 62.96 51.30 11.07%
EPS 25.68 16.56 20.66 6.00 7.64 19.50 18.72 5.40%
DPS 7.00 8.00 4.00 2.50 2.00 6.00 0.00 -
NAPS 0.9916 0.7989 0.6584 0.5023 0.4449 0.5963 0.4157 15.57%
Adjusted Per Share Value based on latest NOSH - 231,535
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 23.82 15.26 18.59 8.73 6.63 10.32 8.27 19.26%
EPS 6.35 4.08 5.07 1.47 1.87 3.20 3.02 13.17%
DPS 1.73 1.97 0.98 0.61 0.49 0.98 0.00 -
NAPS 0.2451 0.1966 0.1616 0.1229 0.1091 0.0977 0.067 24.10%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.77 3.38 2.55 0.77 0.69 1.35 0.51 -
P/RPS 3.91 5.45 3.37 2.16 2.55 2.14 0.99 25.69%
P/EPS 14.68 20.41 12.34 12.83 9.03 6.92 2.72 32.40%
EY 6.81 4.90 8.10 7.79 11.07 14.44 36.71 -24.46%
DY 1.86 2.37 1.57 3.25 2.90 4.44 0.00 -
P/NAPS 3.80 4.23 3.87 1.53 1.55 2.26 1.23 20.66%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 20/08/15 21/08/14 22/08/13 16/08/12 19/08/11 26/08/10 -
Price 3.92 3.06 2.64 0.80 0.65 1.18 0.72 -
P/RPS 4.07 4.94 3.49 2.24 2.40 1.87 1.40 19.44%
P/EPS 15.26 18.48 12.78 13.33 8.51 6.05 3.85 25.77%
EY 6.55 5.41 7.83 7.50 11.75 16.53 26.00 -20.51%
DY 1.79 2.61 1.52 3.13 3.08 5.08 0.00 -
P/NAPS 3.95 3.83 4.01 1.59 1.46 1.98 1.73 14.73%

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