[VITROX] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -24.14%
YoY- 133.58%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 309,248 278,436 224,124 133,036 91,312 51,700 34,528 44.08%
PBT 89,096 77,260 44,052 38,316 16,916 2,876 -3,580 -
Tax -8,056 -2,976 18,348 -1,064 -968 -1,044 -176 89.07%
NP 81,040 74,284 62,400 37,252 15,948 1,832 -3,756 -
-
NP to SH 81,040 74,284 62,400 37,252 15,948 1,832 -3,756 -
-
Tax Rate 9.04% 3.85% -41.65% 2.78% 5.72% 36.30% - -
Total Cost 228,208 204,152 161,724 95,784 75,364 49,868 38,284 34.63%
-
Net Worth 350,422 281,216 225,079 184,630 136,044 111,500 94,495 24.40%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 56,421 37,561 - - - - - -
Div Payout % 69.62% 50.56% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 350,422 281,216 225,079 184,630 136,044 111,500 94,495 24.40%
NOSH 470,175 234,758 233,532 232,825 231,802 228,999 229,024 12.72%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 26.21% 26.68% 27.84% 28.00% 17.47% 3.54% -10.88% -
ROE 23.13% 26.42% 27.72% 20.18% 11.72% 1.64% -3.97% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 65.77 118.61 95.97 57.14 39.39 22.58 15.08 27.80%
EPS 17.24 31.64 26.72 16.00 6.88 0.80 -1.64 -
DPS 12.00 16.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7453 1.1979 0.9638 0.793 0.5869 0.4869 0.4126 10.35%
Adjusted Per Share Value based on latest NOSH - 232,825
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 16.35 14.72 11.85 7.03 4.83 2.73 1.83 44.02%
EPS 4.28 3.93 3.30 1.97 0.84 0.10 -0.20 -
DPS 2.98 1.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1852 0.1486 0.119 0.0976 0.0719 0.0589 0.0499 24.41%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 5.35 4.74 3.52 3.28 1.50 0.65 0.73 -
P/RPS 8.13 4.00 3.67 5.74 3.81 2.88 4.84 9.02%
P/EPS 31.04 14.98 13.17 20.50 21.80 81.25 -44.51 -
EY 3.22 6.68 7.59 4.88 4.59 1.23 -2.25 -
DY 2.24 3.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.18 3.96 3.65 4.14 2.56 1.33 1.77 26.27%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 26/04/18 18/05/17 25/05/16 21/05/15 22/05/14 23/05/13 24/05/12 -
Price 5.09 6.02 3.64 3.63 1.98 0.80 0.63 -
P/RPS 7.74 5.08 3.79 6.35 5.03 3.54 4.18 10.80%
P/EPS 29.53 19.02 13.62 22.69 28.78 100.00 -38.41 -
EY 3.39 5.26 7.34 4.41 3.47 1.00 -2.60 -
DY 2.36 2.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.83 5.03 3.78 4.58 3.37 1.64 1.53 28.30%

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