[VITROX] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 1.92%
YoY- 31.11%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 325,994 378,802 308,793 227,090 149,641 169,916 103,448 21.07%
PBT 85,664 109,082 86,864 56,190 56,929 48,688 25,889 22.06%
Tax -3,185 -7,698 -3,769 4,997 -10,258 -1,525 -817 25.44%
NP 82,478 101,384 83,094 61,188 46,670 47,162 25,072 21.94%
-
NP to SH 82,478 101,384 83,094 61,188 46,670 47,162 25,072 21.94%
-
Tax Rate 3.72% 7.06% 4.34% -8.89% 18.02% 3.13% 3.16% -
Total Cost 243,516 277,418 225,698 165,902 102,970 122,753 78,376 20.78%
-
Net Worth 457,217 392,796 316,188 248,270 202,379 164,635 127,816 23.65%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 25,110 18,812 25,060 10,920 12,420 6,197 3,850 36.66%
Div Payout % 30.44% 18.56% 30.16% 17.85% 26.61% 13.14% 15.36% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 457,217 392,796 316,188 248,270 202,379 164,635 127,816 23.65%
NOSH 470,954 470,422 470,092 234,018 232,887 232,404 231,007 12.59%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 25.30% 26.76% 26.91% 26.94% 31.19% 27.76% 24.24% -
ROE 18.04% 25.81% 26.28% 24.65% 23.06% 28.65% 19.62% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 69.24 80.54 65.72 97.04 64.25 73.11 44.78 7.53%
EPS 17.52 21.56 17.68 26.15 20.04 20.29 10.85 8.30%
DPS 5.33 4.00 5.33 4.67 5.33 2.67 1.67 21.32%
NAPS 0.9711 0.8352 0.6729 1.0609 0.869 0.7084 0.5533 9.82%
Adjusted Per Share Value based on latest NOSH - 234,115
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 34.46 40.05 32.64 24.01 15.82 17.96 10.94 21.06%
EPS 8.72 10.72 8.78 6.47 4.93 4.99 2.65 21.94%
DPS 2.65 1.99 2.65 1.15 1.31 0.66 0.41 36.46%
NAPS 0.4834 0.4153 0.3343 0.2625 0.214 0.174 0.1351 23.66%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 7.52 8.00 4.44 3.76 2.80 2.79 0.78 -
P/RPS 10.86 9.93 6.76 3.87 4.36 3.82 1.74 35.67%
P/EPS 42.93 37.11 25.11 14.38 13.97 13.75 7.19 34.67%
EY 2.33 2.69 3.98 6.95 7.16 7.27 13.91 -25.74%
DY 0.71 0.50 1.20 1.24 1.90 0.96 2.14 -16.78%
P/NAPS 7.74 9.58 6.60 3.54 3.22 3.94 1.41 32.79%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 24/10/19 25/10/18 16/11/17 17/11/16 19/11/15 20/11/14 21/11/13 -
Price 8.07 7.48 5.57 3.57 3.09 2.67 0.99 -
P/RPS 11.66 9.29 8.48 3.68 4.81 3.65 2.21 31.92%
P/EPS 46.07 34.70 31.50 13.65 15.42 13.16 9.12 30.97%
EY 2.17 2.88 3.17 7.32 6.49 7.60 10.96 -23.64%
DY 0.66 0.53 0.96 1.31 1.73 1.00 1.68 -14.41%
P/NAPS 8.31 8.96 8.28 3.37 3.56 3.77 1.79 29.14%

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