[VITROX] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 107.01%
YoY- -19.61%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 182,332 147,232 112,671 72,173 87,931 41,281 31,360 34.07%
PBT 51,788 41,738 26,144 23,087 24,835 7,610 9,366 32.96%
Tax -3,771 -1,827 3,874 -3,808 -852 -669 -508 39.64%
NP 48,017 39,911 30,018 19,279 23,983 6,941 8,858 32.52%
-
NP to SH 48,017 39,911 30,018 19,279 23,983 6,941 8,858 32.52%
-
Tax Rate 7.28% 4.38% -14.82% 16.49% 3.43% 8.79% 5.42% -
Total Cost 134,315 107,321 82,653 52,894 63,948 34,340 22,502 34.66%
-
Net Worth 364,155 293,440 231,821 186,014 152,859 116,215 103,165 23.38%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 14,105 9,395 8,182 9,313 4,643 2,892 2,318 35.09%
Div Payout % 29.38% 23.54% 27.26% 48.31% 19.36% 41.67% 26.18% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 364,155 293,440 231,821 186,014 152,859 116,215 103,165 23.38%
NOSH 470,184 234,884 233,785 232,838 232,168 231,366 231,884 12.49%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 26.33% 27.11% 26.64% 26.71% 27.27% 16.81% 28.25% -
ROE 13.19% 13.60% 12.95% 10.36% 15.69% 5.97% 8.59% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 38.78 62.68 48.19 31.00 37.87 17.84 13.52 19.18%
EPS 10.21 16.99 12.84 8.28 10.33 3.00 3.82 17.79%
DPS 3.00 4.00 3.50 4.00 2.00 1.25 1.00 20.08%
NAPS 0.7745 1.2493 0.9916 0.7989 0.6584 0.5023 0.4449 9.67%
Adjusted Per Share Value based on latest NOSH - 232,850
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.28 15.56 11.91 7.63 9.30 4.36 3.32 34.05%
EPS 5.08 4.22 3.17 2.04 2.54 0.73 0.94 32.45%
DPS 1.49 0.99 0.87 0.98 0.49 0.31 0.25 34.63%
NAPS 0.385 0.3102 0.2451 0.1966 0.1616 0.1229 0.1091 23.37%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 5.58 8.06 3.77 3.38 2.55 0.77 0.69 -
P/RPS 14.39 12.86 7.82 10.90 6.73 4.32 5.10 18.86%
P/EPS 54.64 47.43 29.36 40.82 24.69 25.67 18.06 20.25%
EY 1.83 2.11 3.41 2.45 4.05 3.90 5.54 -16.85%
DY 0.54 0.50 0.93 1.18 0.78 1.62 1.45 -15.17%
P/NAPS 7.20 6.45 3.80 4.23 3.87 1.53 1.55 29.15%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 26/07/18 17/08/17 18/08/16 20/08/15 21/08/14 22/08/13 16/08/12 -
Price 6.32 4.80 3.92 3.06 2.64 0.80 0.65 -
P/RPS 16.30 7.66 8.13 9.87 6.97 4.48 4.81 22.54%
P/EPS 61.89 28.25 30.53 36.96 25.56 26.67 17.02 23.99%
EY 1.62 3.54 3.28 2.71 3.91 3.75 5.88 -19.32%
DY 0.47 0.83 0.89 1.31 0.76 1.56 1.54 -17.93%
P/NAPS 8.16 3.84 3.95 3.83 4.01 1.59 1.46 33.19%

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