[VITROX] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1315.5%
YoY- -33.83%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 56,640 38,914 65,103 28,356 22,728 27,105 26,120 13.75%
PBT 15,131 13,508 20,606 6,891 10,261 8,796 10,077 7.00%
Tax -713 -3,542 -610 -408 -464 -109 -203 23.26%
NP 14,418 9,966 19,996 6,483 9,797 8,687 9,874 6.50%
-
NP to SH 14,418 9,966 19,996 6,483 9,797 8,687 9,874 6.50%
-
Tax Rate 4.71% 26.22% 2.96% 5.92% 4.52% 1.24% 2.01% -
Total Cost 42,222 28,948 45,107 21,873 12,931 18,418 16,246 17.23%
-
Net Worth 231,716 186,024 152,907 116,300 103,042 92,501 63,342 24.10%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 8,178 9,314 4,644 2,894 2,316 4,653 - -
Div Payout % 56.73% 93.46% 23.23% 44.64% 23.64% 53.57% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 231,716 186,024 152,907 116,300 103,042 92,501 63,342 24.10%
NOSH 233,679 232,850 232,241 231,535 231,607 155,125 152,376 7.37%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 25.46% 25.61% 30.71% 22.86% 43.11% 32.05% 37.80% -
ROE 6.22% 5.36% 13.08% 5.57% 9.51% 9.39% 15.59% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 24.24 16.71 28.03 12.25 9.81 17.47 17.14 5.94%
EPS 6.17 4.28 8.61 2.80 4.23 5.60 6.48 -0.81%
DPS 3.50 4.00 2.00 1.25 1.00 3.00 0.00 -
NAPS 0.9916 0.7989 0.6584 0.5023 0.4449 0.5963 0.4157 15.57%
Adjusted Per Share Value based on latest NOSH - 231,535
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.99 2.06 3.44 1.50 1.20 1.43 1.38 13.74%
EPS 0.76 0.53 1.06 0.34 0.52 0.46 0.52 6.52%
DPS 0.43 0.49 0.25 0.15 0.12 0.25 0.00 -
NAPS 0.1225 0.0983 0.0808 0.0615 0.0545 0.0489 0.0335 24.09%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.77 3.38 2.55 0.77 0.69 1.35 0.51 -
P/RPS 15.55 20.22 9.10 6.29 7.03 7.73 2.98 31.66%
P/EPS 61.10 78.97 29.62 27.50 16.31 24.11 7.87 40.67%
EY 1.64 1.27 3.38 3.64 6.13 4.15 12.71 -28.89%
DY 0.93 1.18 0.78 1.62 1.45 2.22 0.00 -
P/NAPS 3.80 4.23 3.87 1.53 1.55 2.26 1.23 20.66%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 20/08/15 21/08/14 22/08/13 16/08/12 19/08/11 26/08/10 -
Price 3.92 3.06 2.64 0.80 0.65 1.18 0.72 -
P/RPS 16.17 18.31 9.42 6.53 6.62 6.75 4.20 25.16%
P/EPS 63.53 71.50 30.66 28.57 15.37 21.07 11.11 33.68%
EY 1.57 1.40 3.26 3.50 6.51 4.75 9.00 -25.23%
DY 0.89 1.31 0.76 1.56 1.54 2.54 0.00 -
P/NAPS 3.95 3.83 4.01 1.59 1.46 1.98 1.73 14.73%

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