[VITROX] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 33.21%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 470,379 339,592 394,684 327,488 234,026 160,288 169,939 18.47%
PBT 110,309 81,458 113,100 86,502 60,920 55,739 50,023 14.07%
Tax -4,689 -1,807 -7,616 -3,483 3,929 -11,408 -914 31.29%
NP 105,620 79,651 105,484 83,019 64,849 44,331 49,109 13.60%
-
NP to SH 105,621 79,651 105,484 83,019 64,849 44,331 49,109 13.60%
-
Tax Rate 4.25% 2.22% 6.73% 4.03% -6.45% 20.47% 1.83% -
Total Cost 364,759 259,941 289,200 244,469 169,177 115,957 120,830 20.19%
-
Net Worth 568,390 482,231 413,330 330,109 130,772 208,516 174,648 21.71%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 21,454 25,896 22,340 16,446 7,021 12,812 9,300 14.93%
Div Payout % 20.31% 32.51% 21.18% 19.81% 10.83% 28.90% 18.94% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 568,390 482,231 413,330 330,109 130,772 208,516 174,648 21.71%
NOSH 472,056 471,004 470,552 470,159 234,064 232,953 232,523 12.51%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 22.45% 23.45% 26.73% 25.35% 27.71% 27.66% 28.90% -
ROE 18.58% 16.52% 25.52% 25.15% 49.59% 21.26% 28.12% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 99.75 72.13 83.92 69.69 99.98 68.81 73.08 5.31%
EPS 22.40 16.92 22.43 17.67 13.85 19.03 21.12 0.98%
DPS 4.55 5.50 4.75 3.50 3.00 5.50 4.00 2.16%
NAPS 1.2054 1.0242 0.8788 0.7025 0.5587 0.8951 0.7511 8.19%
Adjusted Per Share Value based on latest NOSH - 470,159
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 24.86 17.95 20.86 17.31 12.37 8.47 8.98 18.47%
EPS 5.58 4.21 5.58 4.39 3.43 2.34 2.60 13.56%
DPS 1.13 1.37 1.18 0.87 0.37 0.68 0.49 14.92%
NAPS 0.3004 0.2549 0.2185 0.1745 0.0691 0.1102 0.0923 21.71%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 14.70 7.92 6.29 6.21 3.71 3.44 2.27 -
P/RPS 14.74 10.98 7.50 8.91 3.71 5.00 3.11 29.57%
P/EPS 65.63 46.82 28.05 35.15 13.39 18.08 10.75 35.15%
EY 1.52 2.14 3.57 2.84 7.47 5.53 9.30 -26.03%
DY 0.31 0.69 0.76 0.56 0.81 1.60 1.76 -25.11%
P/NAPS 12.20 7.73 7.16 8.84 6.64 3.84 3.02 26.17%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 27/02/20 26/02/19 22/02/18 24/02/17 25/02/16 25/02/15 -
Price 17.20 8.67 6.73 6.33 4.00 3.23 3.09 -
P/RPS 17.24 12.02 8.02 9.08 4.00 4.69 4.23 26.35%
P/EPS 76.79 51.25 30.01 35.83 14.44 16.97 14.63 31.79%
EY 1.30 1.95 3.33 2.79 6.93 5.89 6.83 -24.13%
DY 0.26 0.63 0.71 0.55 0.75 1.70 1.29 -23.41%
P/NAPS 14.27 8.47 7.66 9.01 7.16 3.61 4.11 23.03%

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