[VITROX] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -81.04%
YoY- 133.58%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 77,312 69,609 56,031 33,259 22,828 12,925 8,632 44.08%
PBT 22,274 19,315 11,013 9,579 4,229 719 -895 -
Tax -2,014 -744 4,587 -266 -242 -261 -44 89.07%
NP 20,260 18,571 15,600 9,313 3,987 458 -939 -
-
NP to SH 20,260 18,571 15,600 9,313 3,987 458 -939 -
-
Tax Rate 9.04% 3.85% -41.65% 2.78% 5.72% 36.30% - -
Total Cost 57,052 51,038 40,431 23,946 18,841 12,467 9,571 34.63%
-
Net Worth 350,422 281,216 225,079 184,630 136,044 111,500 94,495 24.40%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 14,105 9,390 - - - - - -
Div Payout % 69.62% 50.56% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 350,422 281,216 225,079 184,630 136,044 111,500 94,495 24.40%
NOSH 470,175 234,758 233,532 232,825 231,802 228,999 229,024 12.72%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 26.21% 26.68% 27.84% 28.00% 17.47% 3.54% -10.88% -
ROE 5.78% 6.60% 6.93% 5.04% 2.93% 0.41% -0.99% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 16.44 29.65 23.99 14.28 9.85 5.64 3.77 27.80%
EPS 4.31 7.91 6.68 4.00 1.72 0.20 -0.41 -
DPS 3.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7453 1.1979 0.9638 0.793 0.5869 0.4869 0.4126 10.35%
Adjusted Per Share Value based on latest NOSH - 232,825
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.09 3.68 2.96 1.76 1.21 0.68 0.46 43.90%
EPS 1.07 0.98 0.82 0.49 0.21 0.02 -0.05 -
DPS 0.75 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1852 0.1486 0.119 0.0976 0.0719 0.0589 0.0499 24.41%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 5.35 4.74 3.52 3.28 1.50 0.65 0.73 -
P/RPS 32.54 15.99 14.67 22.96 15.23 11.52 19.37 9.02%
P/EPS 124.16 59.92 52.69 82.00 87.21 325.00 -178.05 -
EY 0.81 1.67 1.90 1.22 1.15 0.31 -0.56 -
DY 0.56 0.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.18 3.96 3.65 4.14 2.56 1.33 1.77 26.27%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 26/04/18 18/05/17 25/05/16 21/05/15 22/05/14 23/05/13 24/05/12 -
Price 5.09 6.02 3.64 3.63 1.98 0.80 0.63 -
P/RPS 30.96 20.30 15.17 25.41 20.11 14.17 16.72 10.80%
P/EPS 118.12 76.10 54.49 90.75 115.12 400.00 -153.66 -
EY 0.85 1.31 1.84 1.10 0.87 0.25 -0.65 -
DY 0.59 0.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.83 5.03 3.78 4.58 3.37 1.64 1.53 28.30%

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