[VITROX] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 5.57%
YoY- 22.01%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 659,158 414,113 325,994 378,802 308,793 227,090 149,641 28.00%
PBT 168,896 102,849 85,664 109,082 86,864 56,190 56,929 19.85%
Tax -4,358 -4,581 -3,185 -7,698 -3,769 4,997 -10,258 -13.28%
NP 164,537 98,268 82,478 101,384 83,094 61,188 46,670 23.34%
-
NP to SH 164,729 98,268 82,478 101,384 83,094 61,188 46,670 23.36%
-
Tax Rate 2.58% 4.45% 3.72% 7.06% 4.34% -8.89% 18.02% -
Total Cost 494,621 315,845 243,516 277,418 225,698 165,902 102,970 29.86%
-
Net Worth 676,349 544,452 457,217 392,796 316,188 248,270 202,379 22.25%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 24,868 17,603 25,110 18,812 25,060 10,920 12,420 12.25%
Div Payout % 15.10% 17.91% 30.44% 18.56% 30.16% 17.85% 26.61% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 676,349 544,452 457,217 392,796 316,188 248,270 202,379 22.25%
NOSH 472,210 471,948 470,954 470,422 470,092 234,018 232,887 12.49%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 24.96% 23.73% 25.30% 26.76% 26.91% 26.94% 31.19% -
ROE 24.36% 18.05% 18.04% 25.81% 26.28% 24.65% 23.06% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 139.60 87.83 69.24 80.54 65.72 97.04 64.25 13.79%
EPS 34.89 20.84 17.52 21.56 17.68 26.15 20.04 9.67%
DPS 5.27 3.73 5.33 4.00 5.33 4.67 5.33 -0.18%
NAPS 1.4324 1.1547 0.9711 0.8352 0.6729 1.0609 0.869 8.67%
Adjusted Per Share Value based on latest NOSH - 470,422
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 69.68 43.78 34.46 40.05 32.64 24.01 15.82 28.00%
EPS 17.41 10.39 8.72 10.72 8.78 6.47 4.93 23.37%
DPS 2.63 1.86 2.65 1.99 2.65 1.15 1.31 12.30%
NAPS 0.715 0.5756 0.4834 0.4153 0.3343 0.2625 0.214 22.24%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 20.00 12.20 7.52 8.00 4.44 3.76 2.80 -
P/RPS 14.33 13.89 10.86 9.93 6.76 3.87 4.36 21.91%
P/EPS 57.33 58.54 42.93 37.11 25.11 14.38 13.97 26.50%
EY 1.74 1.71 2.33 2.69 3.98 6.95 7.16 -20.98%
DY 0.26 0.31 0.71 0.50 1.20 1.24 1.90 -28.19%
P/NAPS 13.96 10.57 7.74 9.58 6.60 3.54 3.22 27.66%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 21/10/21 22/10/20 24/10/19 25/10/18 16/11/17 17/11/16 19/11/15 -
Price 20.22 13.94 8.07 7.48 5.57 3.57 3.09 -
P/RPS 14.48 15.87 11.66 9.29 8.48 3.68 4.81 20.14%
P/EPS 57.96 66.89 46.07 34.70 31.50 13.65 15.42 24.66%
EY 1.73 1.50 2.17 2.88 3.17 7.32 6.49 -19.76%
DY 0.26 0.27 0.66 0.53 0.96 1.31 1.73 -27.06%
P/NAPS 14.12 12.07 8.31 8.96 8.28 3.37 3.56 25.78%

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