[VITROX] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -71.36%
YoY- 19.04%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 90,291 88,956 77,312 69,609 56,031 33,259 22,828 25.72%
PBT 21,941 24,925 22,274 19,315 11,013 9,579 4,229 31.54%
Tax -876 -1,309 -2,014 -744 4,587 -266 -242 23.88%
NP 21,065 23,616 20,260 18,571 15,600 9,313 3,987 31.93%
-
NP to SH 21,065 23,616 20,260 18,571 15,600 9,313 3,987 31.93%
-
Tax Rate 3.99% 5.25% 9.04% 3.85% -41.65% 2.78% 5.72% -
Total Cost 69,226 65,340 57,052 51,038 40,431 23,946 18,841 24.19%
-
Net Worth 503,540 437,359 350,422 281,216 225,079 184,630 136,044 24.34%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 13,189 18,823 14,105 9,390 - - - -
Div Payout % 62.61% 79.71% 69.62% 50.56% - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 503,540 437,359 350,422 281,216 225,079 184,630 136,044 24.34%
NOSH 471,038 470,582 470,175 234,758 233,532 232,825 231,802 12.53%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 23.33% 26.55% 26.21% 26.68% 27.84% 28.00% 17.47% -
ROE 4.18% 5.40% 5.78% 6.60% 6.93% 5.04% 2.93% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 19.17 18.90 16.44 29.65 23.99 14.28 9.85 11.72%
EPS 4.47 5.02 4.31 7.91 6.68 4.00 1.72 17.23%
DPS 2.80 4.00 3.00 4.00 0.00 0.00 0.00 -
NAPS 1.069 0.9294 0.7453 1.1979 0.9638 0.793 0.5869 10.50%
Adjusted Per Share Value based on latest NOSH - 234,758
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4.77 4.70 4.09 3.68 2.96 1.76 1.21 25.66%
EPS 1.11 1.25 1.07 0.98 0.82 0.49 0.21 31.94%
DPS 0.70 0.99 0.75 0.50 0.00 0.00 0.00 -
NAPS 0.2662 0.2312 0.1852 0.1486 0.119 0.0976 0.0719 24.35%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 7.13 7.18 5.35 4.74 3.52 3.28 1.50 -
P/RPS 37.20 37.98 32.54 15.99 14.67 22.96 15.23 16.03%
P/EPS 159.44 143.07 124.16 59.92 52.69 82.00 87.21 10.56%
EY 0.63 0.70 0.81 1.67 1.90 1.22 1.15 -9.53%
DY 0.39 0.56 0.56 0.84 0.00 0.00 0.00 -
P/NAPS 6.67 7.73 7.18 3.96 3.65 4.14 2.56 17.28%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 25/04/19 26/04/18 18/05/17 25/05/16 21/05/15 22/05/14 -
Price 8.10 7.25 5.09 6.02 3.64 3.63 1.98 -
P/RPS 42.26 38.35 30.96 20.30 15.17 25.41 20.11 13.16%
P/EPS 181.13 144.47 118.12 76.10 54.49 90.75 115.12 7.83%
EY 0.55 0.69 0.85 1.31 1.84 1.10 0.87 -7.35%
DY 0.35 0.55 0.59 0.66 0.00 0.00 0.00 -
P/NAPS 7.58 7.80 6.83 5.03 3.78 4.58 3.37 14.45%

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