[VITROX] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 4.13%
YoY- 104.09%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 327,488 234,026 160,288 169,939 106,104 88,871 79,203 26.66%
PBT 86,502 60,920 55,739 50,023 24,807 21,557 23,005 24.67%
Tax -3,483 3,929 -11,408 -914 -744 -1,066 -779 28.32%
NP 83,019 64,849 44,331 49,109 24,063 20,491 22,226 24.53%
-
NP to SH 83,019 64,849 44,331 49,109 24,063 20,491 22,226 24.53%
-
Tax Rate 4.03% -6.45% 20.47% 1.83% 3.00% 4.95% 3.39% -
Total Cost 244,469 169,177 115,957 120,830 82,041 68,380 56,977 27.44%
-
Net Worth 330,109 130,772 208,516 174,648 131,179 114,616 96,559 22.71%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 16,446 7,021 12,812 9,300 5,200 2,315 9,251 10.05%
Div Payout % 19.81% 10.83% 28.90% 18.94% 21.61% 11.30% 41.62% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 330,109 130,772 208,516 174,648 131,179 114,616 96,559 22.71%
NOSH 470,159 234,064 232,953 232,523 231,152 231,595 231,279 12.53%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 25.35% 27.71% 27.66% 28.90% 22.68% 23.06% 28.06% -
ROE 25.15% 49.59% 21.26% 28.12% 18.34% 17.88% 23.02% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 69.69 99.98 68.81 73.08 45.90 38.37 34.25 12.55%
EPS 17.67 13.85 19.03 21.12 10.41 8.85 9.61 10.67%
DPS 3.50 3.00 5.50 4.00 2.25 1.00 4.00 -2.19%
NAPS 0.7025 0.5587 0.8951 0.7511 0.5675 0.4949 0.4175 9.05%
Adjusted Per Share Value based on latest NOSH - 232,436
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 17.31 12.37 8.47 8.98 5.61 4.70 4.19 26.64%
EPS 4.39 3.43 2.34 2.60 1.27 1.08 1.17 24.63%
DPS 0.87 0.37 0.68 0.49 0.27 0.12 0.49 10.03%
NAPS 0.1745 0.0691 0.1102 0.0923 0.0693 0.0606 0.051 22.73%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 6.21 3.71 3.44 2.27 1.23 0.65 0.87 -
P/RPS 8.91 3.71 5.00 3.11 2.68 1.69 2.54 23.24%
P/EPS 35.15 13.39 18.08 10.75 11.82 7.35 9.05 25.34%
EY 2.84 7.47 5.53 9.30 8.46 13.61 11.05 -20.24%
DY 0.56 0.81 1.60 1.76 1.83 1.54 4.60 -29.57%
P/NAPS 8.84 6.64 3.84 3.02 2.17 1.31 2.08 27.24%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 24/02/17 25/02/16 25/02/15 27/02/14 27/02/13 28/02/12 -
Price 6.33 4.00 3.23 3.09 1.38 0.695 0.75 -
P/RPS 9.08 4.00 4.69 4.23 3.01 1.81 2.19 26.72%
P/EPS 35.83 14.44 16.97 14.63 13.26 7.86 7.80 28.90%
EY 2.79 6.93 5.89 6.83 7.54 12.73 12.81 -22.41%
DY 0.55 0.75 1.70 1.29 1.63 1.44 5.33 -31.48%
P/NAPS 9.01 7.16 3.61 4.11 2.43 1.40 1.80 30.75%

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