[VITROX] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 137.0%
YoY- 20.31%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 326,076 186,837 177,987 182,332 147,232 112,671 72,173 28.54%
PBT 83,731 45,616 49,949 51,788 41,738 26,144 23,087 23.92%
Tax -2,471 -1,629 -1,946 -3,771 -1,827 3,874 -3,808 -6.94%
NP 81,260 43,987 48,003 48,017 39,911 30,018 19,279 27.06%
-
NP to SH 81,336 43,987 48,003 48,017 39,911 30,018 19,279 27.08%
-
Tax Rate 2.95% 3.57% 3.90% 7.28% 4.38% -14.82% 16.49% -
Total Cost 244,816 142,850 129,984 134,315 107,321 82,653 52,894 29.06%
-
Net Worth 633,638 513,914 443,086 364,155 293,440 231,821 186,014 22.64%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 18,650 13,190 18,828 14,105 9,395 8,182 9,313 12.25%
Div Payout % 22.93% 29.99% 39.22% 29.38% 23.54% 27.26% 48.31% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 633,638 513,914 443,086 364,155 293,440 231,821 186,014 22.64%
NOSH 472,174 471,118 470,744 470,184 234,884 233,785 232,838 12.49%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 24.92% 23.54% 26.97% 26.33% 27.11% 26.64% 26.71% -
ROE 12.84% 8.56% 10.83% 13.19% 13.60% 12.95% 10.36% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 69.06 39.66 37.81 38.78 62.68 48.19 31.00 14.26%
EPS 17.23 9.34 10.20 10.21 16.99 12.84 8.28 12.97%
DPS 3.95 2.80 4.00 3.00 4.00 3.50 4.00 -0.20%
NAPS 1.342 1.0909 0.9413 0.7745 1.2493 0.9916 0.7989 9.02%
Adjusted Per Share Value based on latest NOSH - 470,184
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 17.24 9.88 9.41 9.64 7.78 5.96 3.81 28.57%
EPS 4.30 2.33 2.54 2.54 2.11 1.59 1.02 27.07%
DPS 0.99 0.70 1.00 0.75 0.50 0.43 0.49 12.42%
NAPS 0.3349 0.2716 0.2342 0.1925 0.1551 0.1225 0.0983 22.64%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 14.64 9.14 6.99 5.58 8.06 3.77 3.38 -
P/RPS 21.20 23.05 18.49 14.39 12.86 7.82 10.90 11.71%
P/EPS 84.99 97.89 68.54 54.64 47.43 29.36 40.82 12.98%
EY 1.18 1.02 1.46 1.83 2.11 3.41 2.45 -11.45%
DY 0.27 0.31 0.57 0.54 0.50 0.93 1.18 -21.77%
P/NAPS 10.91 8.38 7.43 7.20 6.45 3.80 4.23 17.08%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 22/07/21 23/07/20 25/07/19 26/07/18 17/08/17 18/08/16 20/08/15 -
Price 17.58 9.97 7.05 6.32 4.80 3.92 3.06 -
P/RPS 25.46 25.14 18.64 16.30 7.66 8.13 9.87 17.09%
P/EPS 102.05 106.78 69.13 61.89 28.25 30.53 36.96 18.42%
EY 0.98 0.94 1.45 1.62 3.54 3.28 2.71 -15.58%
DY 0.22 0.28 0.57 0.47 0.83 0.89 1.31 -25.70%
P/NAPS 13.10 9.14 7.49 8.16 3.84 3.95 3.83 22.72%

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