[VITROX] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 3.51%
YoY- -19.61%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 364,664 294,464 225,342 144,346 175,862 82,562 62,720 34.07%
PBT 103,576 83,476 52,288 46,174 49,670 15,220 18,732 32.96%
Tax -7,542 -3,654 7,748 -7,616 -1,704 -1,338 -1,016 39.64%
NP 96,034 79,822 60,036 38,558 47,966 13,882 17,716 32.52%
-
NP to SH 96,034 79,822 60,036 38,558 47,966 13,882 17,716 32.52%
-
Tax Rate 7.28% 4.38% -14.82% 16.49% 3.43% 8.79% 5.42% -
Total Cost 268,630 214,642 165,306 105,788 127,896 68,680 45,004 34.66%
-
Net Worth 364,155 293,440 231,821 186,014 152,859 116,215 103,165 23.38%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 28,210 18,790 16,364 18,627 9,286 5,784 4,637 35.09%
Div Payout % 29.38% 23.54% 27.26% 48.31% 19.36% 41.67% 26.18% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 364,155 293,440 231,821 186,014 152,859 116,215 103,165 23.38%
NOSH 470,184 234,884 233,785 232,838 232,168 231,366 231,884 12.49%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 26.33% 27.11% 26.64% 26.71% 27.27% 16.81% 28.25% -
ROE 26.37% 27.20% 25.90% 20.73% 31.38% 11.95% 17.17% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 77.56 125.37 96.39 61.99 75.75 35.68 27.05 19.18%
EPS 20.42 33.98 25.68 16.56 20.66 6.00 7.64 17.79%
DPS 6.00 8.00 7.00 8.00 4.00 2.50 2.00 20.08%
NAPS 0.7745 1.2493 0.9916 0.7989 0.6584 0.5023 0.4449 9.67%
Adjusted Per Share Value based on latest NOSH - 232,850
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 38.55 31.13 23.82 15.26 18.59 8.73 6.63 34.07%
EPS 10.15 8.44 6.35 4.08 5.07 1.47 1.87 32.55%
DPS 2.98 1.99 1.73 1.97 0.98 0.61 0.49 35.08%
NAPS 0.385 0.3102 0.2451 0.1966 0.1616 0.1229 0.1091 23.37%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 5.58 8.06 3.77 3.38 2.55 0.77 0.69 -
P/RPS 7.19 6.43 3.91 5.45 3.37 2.16 2.55 18.84%
P/EPS 27.32 23.72 14.68 20.41 12.34 12.83 9.03 20.25%
EY 3.66 4.22 6.81 4.90 8.10 7.79 11.07 -16.83%
DY 1.08 0.99 1.86 2.37 1.57 3.25 2.90 -15.17%
P/NAPS 7.20 6.45 3.80 4.23 3.87 1.53 1.55 29.15%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 26/07/18 17/08/17 18/08/16 20/08/15 21/08/14 22/08/13 16/08/12 -
Price 6.32 4.80 3.92 3.06 2.64 0.80 0.65 -
P/RPS 8.15 3.83 4.07 4.94 3.49 2.24 2.40 22.58%
P/EPS 30.94 14.12 15.26 18.48 12.78 13.33 8.51 23.99%
EY 3.23 7.08 6.55 5.41 7.83 7.50 11.75 -19.35%
DY 0.95 1.67 1.79 2.61 1.52 3.13 3.08 -17.79%
P/NAPS 8.16 3.84 3.95 3.83 4.01 1.59 1.46 33.19%

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