[VITROX] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -75.6%
YoY- 9.09%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 129,882 90,291 88,956 77,312 69,609 56,031 33,259 25.46%
PBT 31,957 21,941 24,925 22,274 19,315 11,013 9,579 22.21%
Tax -1,284 -876 -1,309 -2,014 -744 4,587 -266 29.97%
NP 30,673 21,065 23,616 20,260 18,571 15,600 9,313 21.95%
-
NP to SH 30,696 21,065 23,616 20,260 18,571 15,600 9,313 21.97%
-
Tax Rate 4.02% 3.99% 5.25% 9.04% 3.85% -41.65% 2.78% -
Total Cost 99,209 69,226 65,340 57,052 51,038 40,431 23,946 26.70%
-
Net Worth 600,862 503,540 437,359 350,422 281,216 225,079 184,630 21.71%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 18,648 13,189 18,823 14,105 9,390 - - -
Div Payout % 60.75% 62.61% 79.71% 69.62% 50.56% - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 600,862 503,540 437,359 350,422 281,216 225,079 184,630 21.71%
NOSH 472,116 471,038 470,582 470,175 234,758 233,532 232,825 12.49%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 23.62% 23.33% 26.55% 26.21% 26.68% 27.84% 28.00% -
ROE 5.11% 4.18% 5.40% 5.78% 6.60% 6.93% 5.04% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 27.51 19.17 18.90 16.44 29.65 23.99 14.28 11.53%
EPS 6.50 4.47 5.02 4.31 7.91 6.68 4.00 8.42%
DPS 3.95 2.80 4.00 3.00 4.00 0.00 0.00 -
NAPS 1.2727 1.069 0.9294 0.7453 1.1979 0.9638 0.793 8.19%
Adjusted Per Share Value based on latest NOSH - 470,175
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 6.87 4.77 4.70 4.09 3.68 2.96 1.76 25.45%
EPS 1.62 1.11 1.25 1.07 0.98 0.82 0.49 22.03%
DPS 0.99 0.70 0.99 0.75 0.50 0.00 0.00 -
NAPS 0.3176 0.2662 0.2312 0.1852 0.1486 0.119 0.0976 21.71%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 14.94 7.13 7.18 5.35 4.74 3.52 3.28 -
P/RPS 54.31 37.20 37.98 32.54 15.99 14.67 22.96 15.41%
P/EPS 229.78 159.44 143.07 124.16 59.92 52.69 82.00 18.71%
EY 0.44 0.63 0.70 0.81 1.67 1.90 1.22 -15.61%
DY 0.26 0.39 0.56 0.56 0.84 0.00 0.00 -
P/NAPS 11.74 6.67 7.73 7.18 3.96 3.65 4.14 18.95%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 22/04/21 28/05/20 25/04/19 26/04/18 18/05/17 25/05/16 21/05/15 -
Price 16.08 8.10 7.25 5.09 6.02 3.64 3.63 -
P/RPS 58.45 42.26 38.35 30.96 20.30 15.17 25.41 14.87%
P/EPS 247.32 181.13 144.47 118.12 76.10 54.49 90.75 18.16%
EY 0.40 0.55 0.69 0.85 1.31 1.84 1.10 -15.50%
DY 0.25 0.35 0.55 0.59 0.66 0.00 0.00 -
P/NAPS 12.63 7.58 7.80 6.83 5.03 3.78 4.58 18.40%

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