[VITROX] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -33.72%
YoY- 770.52%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 278,436 224,124 133,036 91,312 51,700 34,528 86,752 21.43%
PBT 77,260 44,052 38,316 16,916 2,876 -3,580 26,264 19.68%
Tax -2,976 18,348 -1,064 -968 -1,044 -176 -560 32.06%
NP 74,284 62,400 37,252 15,948 1,832 -3,756 25,704 19.32%
-
NP to SH 74,284 62,400 37,252 15,948 1,832 -3,756 25,704 19.32%
-
Tax Rate 3.85% -41.65% 2.78% 5.72% 36.30% - 2.13% -
Total Cost 204,152 161,724 95,784 75,364 49,868 38,284 61,048 22.26%
-
Net Worth 281,216 225,079 184,630 136,044 111,500 94,495 82,368 22.68%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 37,561 - - - - - - -
Div Payout % 50.56% - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 281,216 225,079 184,630 136,044 111,500 94,495 82,368 22.68%
NOSH 234,758 233,532 232,825 231,802 228,999 229,024 151,914 7.51%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 26.68% 27.84% 28.00% 17.47% 3.54% -10.88% 29.63% -
ROE 26.42% 27.72% 20.18% 11.72% 1.64% -3.97% 31.21% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 118.61 95.97 57.14 39.39 22.58 15.08 57.11 12.94%
EPS 31.64 26.72 16.00 6.88 0.80 -1.64 16.92 10.98%
DPS 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1979 0.9638 0.793 0.5869 0.4869 0.4126 0.5422 14.11%
Adjusted Per Share Value based on latest NOSH - 231,802
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 29.44 23.69 14.06 9.65 5.47 3.65 9.17 21.43%
EPS 7.85 6.60 3.94 1.69 0.19 -0.40 2.72 19.30%
DPS 3.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2973 0.2379 0.1952 0.1438 0.1179 0.0999 0.0871 22.68%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 4.74 3.52 3.28 1.50 0.65 0.73 1.43 -
P/RPS 4.00 3.67 5.74 3.81 2.88 4.84 2.50 8.14%
P/EPS 14.98 13.17 20.50 21.80 81.25 -44.51 8.45 10.00%
EY 6.68 7.59 4.88 4.59 1.23 -2.25 11.83 -9.07%
DY 3.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 3.65 4.14 2.56 1.33 1.77 2.64 6.98%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 18/05/17 25/05/16 21/05/15 22/05/14 23/05/13 24/05/12 19/08/11 -
Price 6.02 3.64 3.63 1.98 0.80 0.63 1.18 -
P/RPS 5.08 3.79 6.35 5.03 3.54 4.18 2.07 16.12%
P/EPS 19.02 13.62 22.69 28.78 100.00 -38.41 6.97 18.19%
EY 5.26 7.34 4.41 3.47 1.00 -2.60 14.34 -15.38%
DY 2.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.03 3.78 4.58 3.37 1.64 1.53 2.18 14.93%

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