[VITROX] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.45%
YoY- -39.64%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 149,641 169,916 103,448 73,577 89,169 85,608 16,106 44.96%
PBT 56,929 48,688 25,889 18,380 29,209 32,021 1,053 94.39%
Tax -10,258 -1,525 -817 -1,097 -578 -758 -4 269.74%
NP 46,670 47,162 25,072 17,282 28,630 31,262 1,049 88.18%
-
NP to SH 46,670 47,162 25,072 17,282 28,630 31,262 1,049 88.18%
-
Tax Rate 18.02% 3.13% 3.16% 5.97% 1.98% 2.37% 0.38% -
Total Cost 102,970 122,753 78,376 56,294 60,538 54,345 15,057 37.75%
-
Net Worth 202,379 164,635 127,816 107,052 98,354 72,519 48,624 26.81%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 12,420 6,197 3,850 3,086 9,265 - 2,263 32.79%
Div Payout % 26.61% 13.14% 15.36% 17.86% 32.36% - 215.69% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 202,379 164,635 127,816 107,052 98,354 72,519 48,624 26.81%
NOSH 232,887 232,404 231,007 231,464 231,639 152,352 154,313 7.09%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 31.19% 27.76% 24.24% 23.49% 32.11% 36.52% 6.51% -
ROE 23.06% 28.65% 19.62% 16.14% 29.11% 43.11% 2.16% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 64.25 73.11 44.78 31.79 38.49 56.19 10.44 35.35%
EPS 20.04 20.29 10.85 7.47 12.36 20.52 0.68 75.70%
DPS 5.33 2.67 1.67 1.33 4.00 0.00 1.47 23.93%
NAPS 0.869 0.7084 0.5533 0.4625 0.4246 0.476 0.3151 18.41%
Adjusted Per Share Value based on latest NOSH - 231,864
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 7.91 8.98 5.47 3.89 4.71 4.53 0.85 45.00%
EPS 2.47 2.49 1.33 0.91 1.51 1.65 0.06 85.76%
DPS 0.66 0.33 0.20 0.16 0.49 0.00 0.12 32.84%
NAPS 0.107 0.087 0.0676 0.0566 0.052 0.0383 0.0257 26.82%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.80 2.79 0.78 0.63 0.915 0.77 0.31 -
P/RPS 4.36 3.82 1.74 1.98 2.38 1.37 2.97 6.60%
P/EPS 13.97 13.75 7.19 8.44 7.40 3.75 45.59 -17.88%
EY 7.16 7.27 13.91 11.85 13.51 26.65 2.19 21.81%
DY 1.90 0.96 2.14 2.12 4.37 0.00 4.73 -14.09%
P/NAPS 3.22 3.94 1.41 1.36 2.15 1.62 0.98 21.91%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 20/11/14 21/11/13 22/11/12 18/11/11 22/11/10 28/10/09 -
Price 3.09 2.67 0.99 0.65 0.92 0.85 0.29 -
P/RPS 4.81 3.65 2.21 2.04 2.39 1.51 2.78 9.56%
P/EPS 15.42 13.16 9.12 8.71 7.44 4.14 42.65 -15.58%
EY 6.49 7.60 10.96 11.49 13.43 24.14 2.34 18.52%
DY 1.73 1.00 1.68 2.05 4.35 0.00 5.06 -16.37%
P/NAPS 3.56 3.77 1.79 1.41 2.17 1.79 0.92 25.28%

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