[VITROX] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 58.36%
YoY- 22.01%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 494,369 310,585 244,496 284,102 231,595 170,318 112,231 28.00%
PBT 126,672 77,137 64,248 81,812 65,148 42,143 42,697 19.85%
Tax -3,269 -3,436 -2,389 -5,774 -2,827 3,748 -7,694 -13.28%
NP 123,403 73,701 61,859 76,038 62,321 45,891 35,003 23.34%
-
NP to SH 123,547 73,701 61,859 76,038 62,321 45,891 35,003 23.36%
-
Tax Rate 2.58% 4.45% 3.72% 7.06% 4.34% -8.89% 18.02% -
Total Cost 370,966 236,884 182,637 208,064 169,274 124,427 77,228 29.86%
-
Net Worth 676,349 544,452 457,217 392,796 316,188 248,270 202,379 22.25%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 18,651 13,202 18,832 14,109 18,795 8,190 9,315 12.25%
Div Payout % 15.10% 17.91% 30.44% 18.56% 30.16% 17.85% 26.61% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 676,349 544,452 457,217 392,796 316,188 248,270 202,379 22.25%
NOSH 472,210 471,948 470,954 470,422 470,092 234,018 232,887 12.49%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 24.96% 23.73% 25.30% 26.76% 26.91% 26.94% 31.19% -
ROE 18.27% 13.54% 13.53% 19.36% 19.71% 18.48% 17.30% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 104.70 65.87 51.93 60.41 49.29 72.78 48.19 13.79%
EPS 26.17 15.63 13.14 16.17 13.26 19.61 15.03 9.67%
DPS 3.95 2.80 4.00 3.00 4.00 3.50 4.00 -0.20%
NAPS 1.4324 1.1547 0.9711 0.8352 0.6729 1.0609 0.869 8.67%
Adjusted Per Share Value based on latest NOSH - 470,422
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 26.13 16.42 12.92 15.02 12.24 9.00 5.93 28.01%
EPS 6.53 3.90 3.27 4.02 3.29 2.43 1.85 23.36%
DPS 0.99 0.70 1.00 0.75 0.99 0.43 0.49 12.42%
NAPS 0.3575 0.2878 0.2417 0.2076 0.1671 0.1312 0.107 22.24%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 20.00 12.20 7.52 8.00 4.44 3.76 2.80 -
P/RPS 19.10 18.52 14.48 13.24 9.01 5.17 5.81 21.91%
P/EPS 76.44 78.05 57.24 49.48 33.48 19.17 18.63 26.50%
EY 1.31 1.28 1.75 2.02 2.99 5.22 5.37 -20.93%
DY 0.20 0.23 0.53 0.38 0.90 0.93 1.43 -27.93%
P/NAPS 13.96 10.57 7.74 9.58 6.60 3.54 3.22 27.66%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 21/10/21 22/10/20 24/10/19 25/10/18 16/11/17 17/11/16 19/11/15 -
Price 20.22 13.94 8.07 7.48 5.57 3.57 3.09 -
P/RPS 19.31 21.16 15.54 12.38 11.30 4.91 6.41 20.15%
P/EPS 77.28 89.18 61.42 46.26 42.00 18.20 20.56 24.66%
EY 1.29 1.12 1.63 2.16 2.38 5.49 4.86 -19.81%
DY 0.20 0.20 0.50 0.40 0.72 0.98 1.29 -26.68%
P/NAPS 14.12 12.07 8.31 8.96 8.28 3.37 3.56 25.78%

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