[VITROX] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 18.56%
YoY- -7.81%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 160,288 169,939 106,104 88,871 79,203 87,609 18,134 43.76%
PBT 55,739 50,023 24,807 21,557 23,005 32,547 2,070 73.08%
Tax -11,408 -914 -744 -1,066 -779 -734 -129 111.00%
NP 44,331 49,109 24,063 20,491 22,226 31,813 1,941 68.40%
-
NP to SH 44,331 49,109 24,063 20,491 22,226 31,813 1,941 68.40%
-
Tax Rate 20.47% 1.83% 3.00% 4.95% 3.39% 2.26% 6.23% -
Total Cost 115,957 120,830 82,041 68,380 56,977 55,796 16,193 38.81%
-
Net Worth 208,516 174,648 131,179 114,616 96,559 50,868 49,319 27.14%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 12,812 9,300 5,200 2,315 9,251 4,570 1,681 40.26%
Div Payout % 28.90% 18.94% 21.61% 11.30% 41.62% 14.37% 86.61% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 208,516 174,648 131,179 114,616 96,559 50,868 49,319 27.14%
NOSH 232,953 232,523 231,152 231,595 231,279 152,346 152,834 7.27%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 27.66% 28.90% 22.68% 23.06% 28.06% 36.31% 10.70% -
ROE 21.26% 28.12% 18.34% 17.88% 23.02% 62.54% 3.94% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 68.81 73.08 45.90 38.37 34.25 57.51 11.87 34.01%
EPS 19.03 21.12 10.41 8.85 9.61 13.92 1.27 56.98%
DPS 5.50 4.00 2.25 1.00 4.00 3.00 1.10 30.75%
NAPS 0.8951 0.7511 0.5675 0.4949 0.4175 0.3339 0.3227 18.52%
Adjusted Per Share Value based on latest NOSH - 231,820
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.95 17.97 11.22 9.40 8.37 9.26 1.92 43.73%
EPS 4.69 5.19 2.54 2.17 2.35 3.36 0.21 67.77%
DPS 1.35 0.98 0.55 0.24 0.98 0.48 0.18 39.88%
NAPS 0.2204 0.1846 0.1387 0.1212 0.1021 0.0538 0.0521 27.15%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.44 2.27 1.23 0.65 0.87 0.81 0.33 -
P/RPS 5.00 3.11 2.68 1.69 2.54 1.41 2.78 10.27%
P/EPS 18.08 10.75 11.82 7.35 9.05 3.88 25.98 -5.86%
EY 5.53 9.30 8.46 13.61 11.05 25.78 3.85 6.21%
DY 1.60 1.76 1.83 1.54 4.60 3.70 3.33 -11.49%
P/NAPS 3.84 3.02 2.17 1.31 2.08 2.43 1.02 24.71%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 27/02/14 27/02/13 28/02/12 17/02/11 01/03/10 -
Price 3.23 3.09 1.38 0.695 0.75 1.01 0.34 -
P/RPS 4.69 4.23 3.01 1.81 2.19 1.76 2.87 8.52%
P/EPS 16.97 14.63 13.26 7.86 7.80 4.84 26.77 -7.31%
EY 5.89 6.83 7.54 12.73 12.81 20.68 3.74 7.85%
DY 1.70 1.29 1.63 1.44 5.33 2.97 3.24 -10.18%
P/NAPS 3.61 4.11 2.43 1.40 1.80 3.02 1.05 22.84%

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