[VITROX] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -3.79%
YoY- 55.7%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 355,974 364,664 294,464 225,342 144,346 175,862 82,562 27.56%
PBT 99,898 103,576 83,476 52,288 46,174 49,670 15,220 36.81%
Tax -3,892 -7,542 -3,654 7,748 -7,616 -1,704 -1,338 19.46%
NP 96,006 96,034 79,822 60,036 38,558 47,966 13,882 38.00%
-
NP to SH 96,006 96,034 79,822 60,036 38,558 47,966 13,882 38.00%
-
Tax Rate 3.90% 7.28% 4.38% -14.82% 16.49% 3.43% 8.79% -
Total Cost 259,968 268,630 214,642 165,306 105,788 127,896 68,680 24.82%
-
Net Worth 443,086 364,155 293,440 231,821 186,014 152,859 116,215 24.97%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 37,657 28,210 18,790 16,364 18,627 9,286 5,784 36.62%
Div Payout % 39.22% 29.38% 23.54% 27.26% 48.31% 19.36% 41.67% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 443,086 364,155 293,440 231,821 186,014 152,859 116,215 24.97%
NOSH 470,744 470,184 234,884 233,785 232,838 232,168 231,366 12.56%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 26.97% 26.33% 27.11% 26.64% 26.71% 27.27% 16.81% -
ROE 21.67% 26.37% 27.20% 25.90% 20.73% 31.38% 11.95% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 75.62 77.56 125.37 96.39 61.99 75.75 35.68 13.32%
EPS 20.40 20.42 33.98 25.68 16.56 20.66 6.00 22.61%
DPS 8.00 6.00 8.00 7.00 8.00 4.00 2.50 21.38%
NAPS 0.9413 0.7745 1.2493 0.9916 0.7989 0.6584 0.5023 11.02%
Adjusted Per Share Value based on latest NOSH - 233,679
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 37.63 38.55 31.13 23.82 15.26 18.59 8.73 27.55%
EPS 10.15 10.15 8.44 6.35 4.08 5.07 1.47 37.97%
DPS 3.98 2.98 1.99 1.73 1.97 0.98 0.61 36.67%
NAPS 0.4684 0.385 0.3102 0.2451 0.1966 0.1616 0.1229 24.96%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 6.99 5.58 8.06 3.77 3.38 2.55 0.77 -
P/RPS 9.24 7.19 6.43 3.91 5.45 3.37 2.16 27.39%
P/EPS 34.27 27.32 23.72 14.68 20.41 12.34 12.83 17.78%
EY 2.92 3.66 4.22 6.81 4.90 8.10 7.79 -15.08%
DY 1.14 1.08 0.99 1.86 2.37 1.57 3.25 -16.01%
P/NAPS 7.43 7.20 6.45 3.80 4.23 3.87 1.53 30.11%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 25/07/19 26/07/18 17/08/17 18/08/16 20/08/15 21/08/14 22/08/13 -
Price 7.05 6.32 4.80 3.92 3.06 2.64 0.80 -
P/RPS 9.32 8.15 3.83 4.07 4.94 3.49 2.24 26.80%
P/EPS 34.57 30.94 14.12 15.26 18.48 12.78 13.33 17.20%
EY 2.89 3.23 7.08 6.55 5.41 7.83 7.50 -14.68%
DY 1.13 0.95 1.67 1.79 2.61 1.52 3.13 -15.61%
P/NAPS 7.49 8.16 3.84 3.95 3.83 4.01 1.59 29.45%

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