[VITROX] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 52.88%
YoY- 31.11%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 244,496 284,102 231,595 170,318 112,231 127,437 77,586 21.07%
PBT 64,248 81,812 65,148 42,143 42,697 36,516 19,417 22.06%
Tax -2,389 -5,774 -2,827 3,748 -7,694 -1,144 -613 25.43%
NP 61,859 76,038 62,321 45,891 35,003 35,372 18,804 21.94%
-
NP to SH 61,859 76,038 62,321 45,891 35,003 35,372 18,804 21.94%
-
Tax Rate 3.72% 7.06% 4.34% -8.89% 18.02% 3.13% 3.16% -
Total Cost 182,637 208,064 169,274 124,427 77,228 92,065 58,782 20.78%
-
Net Worth 457,217 392,796 316,188 248,270 202,379 164,635 127,816 23.65%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 18,832 14,109 18,795 8,190 9,315 4,648 2,887 36.67%
Div Payout % 30.44% 18.56% 30.16% 17.85% 26.61% 13.14% 15.36% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 457,217 392,796 316,188 248,270 202,379 164,635 127,816 23.65%
NOSH 470,954 470,422 470,092 234,018 232,887 232,404 231,007 12.59%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 25.30% 26.76% 26.91% 26.94% 31.19% 27.76% 24.24% -
ROE 13.53% 19.36% 19.71% 18.48% 17.30% 21.49% 14.71% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 51.93 60.41 49.29 72.78 48.19 54.83 33.59 7.52%
EPS 13.14 16.17 13.26 19.61 15.03 15.22 8.14 8.30%
DPS 4.00 3.00 4.00 3.50 4.00 2.00 1.25 21.38%
NAPS 0.9711 0.8352 0.6729 1.0609 0.869 0.7084 0.5533 9.82%
Adjusted Per Share Value based on latest NOSH - 234,115
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 12.92 15.02 12.24 9.00 5.93 6.74 4.10 21.07%
EPS 3.27 4.02 3.29 2.43 1.85 1.87 0.99 22.02%
DPS 1.00 0.75 0.99 0.43 0.49 0.25 0.15 37.16%
NAPS 0.2417 0.2076 0.1671 0.1312 0.107 0.087 0.0676 23.64%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 7.52 8.00 4.44 3.76 2.80 2.79 0.78 -
P/RPS 14.48 13.24 9.01 5.17 5.81 5.09 2.32 35.67%
P/EPS 57.24 49.48 33.48 19.17 18.63 18.33 9.58 34.68%
EY 1.75 2.02 2.99 5.22 5.37 5.46 10.44 -25.73%
DY 0.53 0.38 0.90 0.93 1.43 0.72 1.60 -16.81%
P/NAPS 7.74 9.58 6.60 3.54 3.22 3.94 1.41 32.79%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 24/10/19 25/10/18 16/11/17 17/11/16 19/11/15 20/11/14 21/11/13 -
Price 8.07 7.48 5.57 3.57 3.09 2.67 0.99 -
P/RPS 15.54 12.38 11.30 4.91 6.41 4.87 2.95 31.89%
P/EPS 61.42 46.26 42.00 18.20 20.56 17.54 12.16 30.97%
EY 1.63 2.16 2.38 5.49 4.86 5.70 8.22 -23.62%
DY 0.50 0.40 0.72 0.98 1.29 0.75 1.26 -14.27%
P/NAPS 8.31 8.96 8.28 3.37 3.56 3.77 1.79 29.14%

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