[VITROX] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 92.42%
YoY- 55.7%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 177,987 182,332 147,232 112,671 72,173 87,931 41,281 27.56%
PBT 49,949 51,788 41,738 26,144 23,087 24,835 7,610 36.81%
Tax -1,946 -3,771 -1,827 3,874 -3,808 -852 -669 19.46%
NP 48,003 48,017 39,911 30,018 19,279 23,983 6,941 38.00%
-
NP to SH 48,003 48,017 39,911 30,018 19,279 23,983 6,941 38.00%
-
Tax Rate 3.90% 7.28% 4.38% -14.82% 16.49% 3.43% 8.79% -
Total Cost 129,984 134,315 107,321 82,653 52,894 63,948 34,340 24.82%
-
Net Worth 443,086 364,155 293,440 231,821 186,014 152,859 116,215 24.97%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 18,828 14,105 9,395 8,182 9,313 4,643 2,892 36.62%
Div Payout % 39.22% 29.38% 23.54% 27.26% 48.31% 19.36% 41.67% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 443,086 364,155 293,440 231,821 186,014 152,859 116,215 24.97%
NOSH 470,744 470,184 234,884 233,785 232,838 232,168 231,366 12.56%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 26.97% 26.33% 27.11% 26.64% 26.71% 27.27% 16.81% -
ROE 10.83% 13.19% 13.60% 12.95% 10.36% 15.69% 5.97% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 37.81 38.78 62.68 48.19 31.00 37.87 17.84 13.32%
EPS 10.20 10.21 16.99 12.84 8.28 10.33 3.00 22.61%
DPS 4.00 3.00 4.00 3.50 4.00 2.00 1.25 21.38%
NAPS 0.9413 0.7745 1.2493 0.9916 0.7989 0.6584 0.5023 11.02%
Adjusted Per Share Value based on latest NOSH - 233,679
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 9.41 9.64 7.78 5.96 3.81 4.65 2.18 27.58%
EPS 2.54 2.54 2.11 1.59 1.02 1.27 0.37 37.83%
DPS 1.00 0.75 0.50 0.43 0.49 0.25 0.15 37.16%
NAPS 0.2342 0.1925 0.1551 0.1225 0.0983 0.0808 0.0614 24.98%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 6.99 5.58 8.06 3.77 3.38 2.55 0.77 -
P/RPS 18.49 14.39 12.86 7.82 10.90 6.73 4.32 27.40%
P/EPS 68.54 54.64 47.43 29.36 40.82 24.69 25.67 17.77%
EY 1.46 1.83 2.11 3.41 2.45 4.05 3.90 -15.09%
DY 0.57 0.54 0.50 0.93 1.18 0.78 1.62 -15.97%
P/NAPS 7.43 7.20 6.45 3.80 4.23 3.87 1.53 30.11%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 25/07/19 26/07/18 17/08/17 18/08/16 20/08/15 21/08/14 22/08/13 -
Price 7.05 6.32 4.80 3.92 3.06 2.64 0.80 -
P/RPS 18.64 16.30 7.66 8.13 9.87 6.97 4.48 26.80%
P/EPS 69.13 61.89 28.25 30.53 36.96 25.56 26.67 17.19%
EY 1.45 1.62 3.54 3.28 2.71 3.91 3.75 -14.64%
DY 0.57 0.47 0.83 0.89 1.31 0.76 1.56 -15.44%
P/NAPS 7.49 8.16 3.84 3.95 3.83 4.01 1.59 29.45%

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