[VITROX] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 35.19%
YoY- -12.02%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 65,103 28,356 22,728 27,105 26,120 5,121 7,675 42.78%
PBT 20,606 6,891 10,261 8,796 10,077 1,149 2,979 38.01%
Tax -610 -408 -464 -109 -203 0 -100 35.15%
NP 19,996 6,483 9,797 8,687 9,874 1,149 2,879 38.10%
-
NP to SH 19,996 6,483 9,797 8,687 9,874 1,149 2,879 38.10%
-
Tax Rate 2.96% 5.92% 4.52% 1.24% 2.01% 0.00% 3.36% -
Total Cost 45,107 21,873 12,931 18,418 16,246 3,972 4,796 45.26%
-
Net Worth 152,907 116,300 103,042 92,501 63,342 46,511 46,714 21.84%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 4,644 2,894 2,316 4,653 - 612 3,095 6.99%
Div Payout % 23.23% 44.64% 23.64% 53.57% - 53.33% 107.53% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 152,907 116,300 103,042 92,501 63,342 46,511 46,714 21.84%
NOSH 232,241 231,535 231,607 155,125 152,376 153,200 154,784 6.99%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 30.71% 22.86% 43.11% 32.05% 37.80% 22.44% 37.51% -
ROE 13.08% 5.57% 9.51% 9.39% 15.59% 2.47% 6.16% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 28.03 12.25 9.81 17.47 17.14 3.34 4.96 33.44%
EPS 8.61 2.80 4.23 5.60 6.48 0.75 1.86 29.08%
DPS 2.00 1.25 1.00 3.00 0.00 0.40 2.00 0.00%
NAPS 0.6584 0.5023 0.4449 0.5963 0.4157 0.3036 0.3018 13.87%
Adjusted Per Share Value based on latest NOSH - 155,125
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.88 3.00 2.40 2.87 2.76 0.54 0.81 42.81%
EPS 2.11 0.69 1.04 0.92 1.04 0.12 0.30 38.39%
DPS 0.49 0.31 0.24 0.49 0.00 0.06 0.33 6.80%
NAPS 0.1617 0.1229 0.1089 0.0978 0.067 0.0492 0.0494 21.84%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.55 0.77 0.69 1.35 0.51 0.39 0.42 -
P/RPS 9.10 6.29 7.03 7.73 2.98 11.67 8.47 1.20%
P/EPS 29.62 27.50 16.31 24.11 7.87 52.00 22.58 4.62%
EY 3.38 3.64 6.13 4.15 12.71 1.92 4.43 -4.40%
DY 0.78 1.62 1.45 2.22 0.00 1.03 4.76 -26.01%
P/NAPS 3.87 1.53 1.55 2.26 1.23 1.28 1.39 18.59%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 22/08/13 16/08/12 19/08/11 26/08/10 13/08/09 29/08/08 -
Price 2.64 0.80 0.65 1.18 0.72 0.30 0.41 -
P/RPS 9.42 6.53 6.62 6.75 4.20 8.97 8.27 2.19%
P/EPS 30.66 28.57 15.37 21.07 11.11 40.00 22.04 5.65%
EY 3.26 3.50 6.51 4.75 9.00 2.50 4.54 -5.36%
DY 0.76 1.56 1.54 2.54 0.00 1.33 4.88 -26.63%
P/NAPS 4.01 1.59 1.46 1.98 1.73 0.99 1.36 19.73%

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