[VITROX] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -22.37%
YoY- -30.14%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 169,939 106,104 88,871 79,203 87,609 18,134 26,413 36.35%
PBT 50,023 24,807 21,557 23,005 32,547 2,070 8,599 34.08%
Tax -914 -744 -1,066 -779 -734 -129 -275 22.15%
NP 49,109 24,063 20,491 22,226 31,813 1,941 8,324 34.40%
-
NP to SH 49,109 24,063 20,491 22,226 31,813 1,941 8,324 34.40%
-
Tax Rate 1.83% 3.00% 4.95% 3.39% 2.26% 6.23% 3.20% -
Total Cost 120,830 82,041 68,380 56,977 55,796 16,193 18,089 37.21%
-
Net Worth 174,648 131,179 114,616 96,559 50,868 49,319 49,819 23.24%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 9,300 5,200 2,315 9,251 4,570 1,681 3,100 20.08%
Div Payout % 18.94% 21.61% 11.30% 41.62% 14.37% 86.61% 37.24% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 174,648 131,179 114,616 96,559 50,868 49,319 49,819 23.24%
NOSH 232,523 231,152 231,595 231,279 152,346 152,834 155,009 6.98%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 28.90% 22.68% 23.06% 28.06% 36.31% 10.70% 31.51% -
ROE 28.12% 18.34% 17.88% 23.02% 62.54% 3.94% 16.71% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 73.08 45.90 38.37 34.25 57.51 11.87 17.04 27.45%
EPS 21.12 10.41 8.85 9.61 13.92 1.27 5.37 25.62%
DPS 4.00 2.25 1.00 4.00 3.00 1.10 2.00 12.24%
NAPS 0.7511 0.5675 0.4949 0.4175 0.3339 0.3227 0.3214 15.18%
Adjusted Per Share Value based on latest NOSH - 228,181
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 17.97 11.22 9.40 8.37 9.26 1.92 2.79 36.38%
EPS 5.19 2.54 2.17 2.35 3.36 0.21 0.88 34.39%
DPS 0.98 0.55 0.24 0.98 0.48 0.18 0.33 19.88%
NAPS 0.1846 0.1387 0.1212 0.1021 0.0538 0.0521 0.0527 23.22%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.27 1.23 0.65 0.87 0.81 0.33 0.31 -
P/RPS 3.11 2.68 1.69 2.54 1.41 2.78 1.82 9.33%
P/EPS 10.75 11.82 7.35 9.05 3.88 25.98 5.77 10.92%
EY 9.30 8.46 13.61 11.05 25.78 3.85 17.32 -9.84%
DY 1.76 1.83 1.54 4.60 3.70 3.33 6.45 -19.45%
P/NAPS 3.02 2.17 1.31 2.08 2.43 1.02 0.96 21.03%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 27/02/14 27/02/13 28/02/12 17/02/11 01/03/10 20/02/09 -
Price 3.09 1.38 0.695 0.75 1.01 0.34 0.27 -
P/RPS 4.23 3.01 1.81 2.19 1.76 2.87 1.58 17.82%
P/EPS 14.63 13.26 7.86 7.80 4.84 26.77 5.03 19.46%
EY 6.83 7.54 12.73 12.81 20.68 3.74 19.89 -16.31%
DY 1.29 1.63 1.44 5.33 2.97 3.24 7.41 -25.26%
P/NAPS 4.11 2.43 1.40 1.80 3.02 1.05 0.84 30.27%

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