[VITROX] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 401.53%
YoY- 208.44%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 77,623 56,640 38,914 65,103 28,356 22,728 27,105 19.14%
PBT 22,423 15,131 13,508 20,606 6,891 10,261 8,796 16.86%
Tax -1,083 -713 -3,542 -610 -408 -464 -109 46.57%
NP 21,340 14,418 9,966 19,996 6,483 9,797 8,687 16.14%
-
NP to SH 21,340 14,418 9,966 19,996 6,483 9,797 8,687 16.14%
-
Tax Rate 4.83% 4.71% 26.22% 2.96% 5.92% 4.52% 1.24% -
Total Cost 56,283 42,222 28,948 45,107 21,873 12,931 18,418 20.44%
-
Net Worth 293,440 231,716 186,024 152,907 116,300 103,042 92,501 21.19%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 293,440 231,716 186,024 152,907 116,300 103,042 92,501 21.19%
NOSH 234,884 233,679 232,850 232,241 231,535 231,607 155,125 7.15%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 27.49% 25.46% 25.61% 30.71% 22.86% 43.11% 32.05% -
ROE 7.27% 6.22% 5.36% 13.08% 5.57% 9.51% 9.39% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 33.05 24.24 16.71 28.03 12.25 9.81 17.47 11.19%
EPS 9.09 6.17 4.28 8.61 2.80 4.23 5.60 8.40%
DPS 0.00 3.50 4.00 2.00 1.25 1.00 3.00 -
NAPS 1.2493 0.9916 0.7989 0.6584 0.5023 0.4449 0.5963 13.10%
Adjusted Per Share Value based on latest NOSH - 232,241
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 8.21 5.99 4.12 6.89 3.00 2.40 2.87 19.12%
EPS 2.26 1.53 1.05 2.12 0.69 1.04 0.92 16.14%
DPS 0.00 0.87 0.99 0.49 0.31 0.24 0.49 -
NAPS 0.3104 0.2451 0.1968 0.1617 0.123 0.109 0.0978 21.20%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 8.06 3.77 3.38 2.55 0.77 0.69 1.35 -
P/RPS 24.39 15.55 20.22 9.10 6.29 7.03 7.73 21.08%
P/EPS 88.71 61.10 78.97 29.62 27.50 16.31 24.11 24.22%
EY 1.13 1.64 1.27 3.38 3.64 6.13 4.15 -19.47%
DY 0.00 0.93 1.18 0.78 1.62 1.45 2.22 -
P/NAPS 6.45 3.80 4.23 3.87 1.53 1.55 2.26 19.08%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 18/08/16 20/08/15 21/08/14 22/08/13 16/08/12 19/08/11 -
Price 4.80 3.92 3.06 2.64 0.80 0.65 1.18 -
P/RPS 14.52 16.17 18.31 9.42 6.53 6.62 6.75 13.60%
P/EPS 52.83 63.53 71.50 30.66 28.57 15.37 21.07 16.54%
EY 1.89 1.57 1.40 3.26 3.50 6.51 4.75 -14.22%
DY 0.00 0.89 1.31 0.76 1.56 1.54 2.54 -
P/NAPS 3.84 3.95 3.83 4.01 1.59 1.46 1.98 11.66%

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