[VITROX] YoY Quarter Result on 30-Jun-2017 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 14.91%
YoY- 48.01%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 96,546 89,031 105,020 77,623 56,640 38,914 65,103 6.78%
PBT 23,675 25,024 29,514 22,423 15,131 13,508 20,606 2.33%
Tax -753 -637 -1,757 -1,083 -713 -3,542 -610 3.56%
NP 22,922 24,387 27,757 21,340 14,418 9,966 19,996 2.30%
-
NP to SH 22,922 24,387 27,757 21,340 14,418 9,966 19,996 2.30%
-
Tax Rate 3.18% 2.55% 5.95% 4.83% 4.71% 26.22% 2.96% -
Total Cost 73,624 64,644 77,263 56,283 42,222 28,948 45,107 8.50%
-
Net Worth 513,914 443,086 364,155 293,440 231,716 186,024 152,907 22.36%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 13,190 - - - 8,178 9,314 4,644 18.98%
Div Payout % 57.55% - - - 56.73% 93.46% 23.23% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 513,914 443,086 364,155 293,440 231,716 186,024 152,907 22.36%
NOSH 471,118 470,744 470,184 234,884 233,679 232,850 232,241 12.49%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 23.74% 27.39% 26.43% 27.49% 25.46% 25.61% 30.71% -
ROE 4.46% 5.50% 7.62% 7.27% 6.22% 5.36% 13.08% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 20.49 18.91 22.34 33.05 24.24 16.71 28.03 -5.08%
EPS 4.87 5.18 5.90 9.09 6.17 4.28 8.61 -9.05%
DPS 2.80 0.00 0.00 0.00 3.50 4.00 2.00 5.76%
NAPS 1.0909 0.9413 0.7745 1.2493 0.9916 0.7989 0.6584 8.77%
Adjusted Per Share Value based on latest NOSH - 234,884
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 10.21 9.42 11.11 8.21 5.99 4.12 6.89 6.76%
EPS 2.42 2.58 2.94 2.26 1.53 1.05 2.12 2.22%
DPS 1.40 0.00 0.00 0.00 0.87 0.99 0.49 19.10%
NAPS 0.5436 0.4687 0.3852 0.3104 0.2451 0.1968 0.1617 22.37%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 9.14 6.99 5.58 8.06 3.77 3.38 2.55 -
P/RPS 44.60 36.96 24.98 24.39 15.55 20.22 9.10 30.29%
P/EPS 187.84 134.92 94.52 88.71 61.10 78.97 29.62 36.01%
EY 0.53 0.74 1.06 1.13 1.64 1.27 3.38 -26.54%
DY 0.31 0.00 0.00 0.00 0.93 1.18 0.78 -14.24%
P/NAPS 8.38 7.43 7.20 6.45 3.80 4.23 3.87 13.72%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 23/07/20 25/07/19 26/07/18 17/08/17 18/08/16 20/08/15 21/08/14 -
Price 9.97 7.05 6.32 4.80 3.92 3.06 2.64 -
P/RPS 48.65 37.27 28.30 14.52 16.17 18.31 9.42 31.44%
P/EPS 204.90 136.08 107.06 52.83 63.53 71.50 30.66 37.20%
EY 0.49 0.73 0.93 1.89 1.57 1.40 3.26 -27.06%
DY 0.28 0.00 0.00 0.00 0.89 1.31 0.76 -15.31%
P/NAPS 9.14 7.49 8.16 3.84 3.95 3.83 4.01 14.70%

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