[VITROX] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 80.61%
YoY- 45.07%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 227,090 149,641 169,916 103,448 73,577 89,169 85,608 17.63%
PBT 56,190 56,929 48,688 25,889 18,380 29,209 32,021 9.81%
Tax 4,997 -10,258 -1,525 -817 -1,097 -578 -758 -
NP 61,188 46,670 47,162 25,072 17,282 28,630 31,262 11.83%
-
NP to SH 61,188 46,670 47,162 25,072 17,282 28,630 31,262 11.83%
-
Tax Rate -8.89% 18.02% 3.13% 3.16% 5.97% 1.98% 2.37% -
Total Cost 165,902 102,970 122,753 78,376 56,294 60,538 54,345 20.42%
-
Net Worth 248,270 202,379 164,635 127,816 107,052 98,354 72,519 22.74%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 10,920 12,420 6,197 3,850 3,086 9,265 - -
Div Payout % 17.85% 26.61% 13.14% 15.36% 17.86% 32.36% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 248,270 202,379 164,635 127,816 107,052 98,354 72,519 22.74%
NOSH 234,018 232,887 232,404 231,007 231,464 231,639 152,352 7.40%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 26.94% 31.19% 27.76% 24.24% 23.49% 32.11% 36.52% -
ROE 24.65% 23.06% 28.65% 19.62% 16.14% 29.11% 43.11% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 97.04 64.25 73.11 44.78 31.79 38.49 56.19 9.52%
EPS 26.15 20.04 20.29 10.85 7.47 12.36 20.52 4.11%
DPS 4.67 5.33 2.67 1.67 1.33 4.00 0.00 -
NAPS 1.0609 0.869 0.7084 0.5533 0.4625 0.4246 0.476 14.27%
Adjusted Per Share Value based on latest NOSH - 231,247
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.00 7.91 8.98 5.47 3.89 4.71 4.53 17.61%
EPS 3.23 2.47 2.49 1.33 0.91 1.51 1.65 11.83%
DPS 0.58 0.66 0.33 0.20 0.16 0.49 0.00 -
NAPS 0.1312 0.107 0.087 0.0676 0.0566 0.052 0.0383 22.75%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.76 2.80 2.79 0.78 0.63 0.915 0.77 -
P/RPS 3.87 4.36 3.82 1.74 1.98 2.38 1.37 18.87%
P/EPS 14.38 13.97 13.75 7.19 8.44 7.40 3.75 25.08%
EY 6.95 7.16 7.27 13.91 11.85 13.51 26.65 -20.05%
DY 1.24 1.90 0.96 2.14 2.12 4.37 0.00 -
P/NAPS 3.54 3.22 3.94 1.41 1.36 2.15 1.62 13.90%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 19/11/15 20/11/14 21/11/13 22/11/12 18/11/11 22/11/10 -
Price 3.57 3.09 2.67 0.99 0.65 0.92 0.85 -
P/RPS 3.68 4.81 3.65 2.21 2.04 2.39 1.51 15.98%
P/EPS 13.65 15.42 13.16 9.12 8.71 7.44 4.14 21.97%
EY 7.32 6.49 7.60 10.96 11.49 13.43 24.14 -18.02%
DY 1.31 1.73 1.00 1.68 2.05 4.35 0.00 -
P/NAPS 3.37 3.56 3.77 1.79 1.41 2.17 1.79 11.11%

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