[VITROX] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 26.65%
YoY- -9.73%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 394,684 327,488 234,026 160,288 169,939 106,104 88,871 28.19%
PBT 113,100 86,502 60,920 55,739 50,023 24,807 21,557 31.80%
Tax -7,616 -3,483 3,929 -11,408 -914 -744 -1,066 38.75%
NP 105,484 83,019 64,849 44,331 49,109 24,063 20,491 31.38%
-
NP to SH 105,484 83,019 64,849 44,331 49,109 24,063 20,491 31.38%
-
Tax Rate 6.73% 4.03% -6.45% 20.47% 1.83% 3.00% 4.95% -
Total Cost 289,200 244,469 169,177 115,957 120,830 82,041 68,380 27.15%
-
Net Worth 413,330 330,109 130,772 208,516 174,648 131,179 114,616 23.82%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 22,340 16,446 7,021 12,812 9,300 5,200 2,315 45.88%
Div Payout % 21.18% 19.81% 10.83% 28.90% 18.94% 21.61% 11.30% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 413,330 330,109 130,772 208,516 174,648 131,179 114,616 23.82%
NOSH 470,552 470,159 234,064 232,953 232,523 231,152 231,595 12.53%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 26.73% 25.35% 27.71% 27.66% 28.90% 22.68% 23.06% -
ROE 25.52% 25.15% 49.59% 21.26% 28.12% 18.34% 17.88% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 83.92 69.69 99.98 68.81 73.08 45.90 38.37 13.92%
EPS 22.43 17.67 13.85 19.03 21.12 10.41 8.85 16.75%
DPS 4.75 3.50 3.00 5.50 4.00 2.25 1.00 29.63%
NAPS 0.8788 0.7025 0.5587 0.8951 0.7511 0.5675 0.4949 10.03%
Adjusted Per Share Value based on latest NOSH - 233,200
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 20.86 17.31 12.37 8.47 8.98 5.61 4.70 28.17%
EPS 5.58 4.39 3.43 2.34 2.60 1.27 1.08 31.46%
DPS 1.18 0.87 0.37 0.68 0.49 0.27 0.12 46.34%
NAPS 0.2185 0.1745 0.0691 0.1102 0.0923 0.0693 0.0606 23.81%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 6.29 6.21 3.71 3.44 2.27 1.23 0.65 -
P/RPS 7.50 8.91 3.71 5.00 3.11 2.68 1.69 28.17%
P/EPS 28.05 35.15 13.39 18.08 10.75 11.82 7.35 24.99%
EY 3.57 2.84 7.47 5.53 9.30 8.46 13.61 -19.98%
DY 0.76 0.56 0.81 1.60 1.76 1.83 1.54 -11.09%
P/NAPS 7.16 8.84 6.64 3.84 3.02 2.17 1.31 32.70%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 22/02/18 24/02/17 25/02/16 25/02/15 27/02/14 27/02/13 -
Price 6.73 6.33 4.00 3.23 3.09 1.38 0.695 -
P/RPS 8.02 9.08 4.00 4.69 4.23 3.01 1.81 28.14%
P/EPS 30.01 35.83 14.44 16.97 14.63 13.26 7.86 25.00%
EY 3.33 2.79 6.93 5.89 6.83 7.54 12.73 -20.02%
DY 0.71 0.55 0.75 1.70 1.29 1.63 1.44 -11.11%
P/NAPS 7.66 9.01 7.16 3.61 4.11 2.43 1.40 32.72%

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