[VITROX] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 37.0%
YoY- 30.07%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 196,194 96,546 89,031 105,020 77,623 56,640 38,914 30.91%
PBT 51,774 23,675 25,024 29,514 22,423 15,131 13,508 25.07%
Tax -1,187 -753 -637 -1,757 -1,083 -713 -3,542 -16.64%
NP 50,587 22,922 24,387 27,757 21,340 14,418 9,966 31.06%
-
NP to SH 50,640 22,922 24,387 27,757 21,340 14,418 9,966 31.08%
-
Tax Rate 2.29% 3.18% 2.55% 5.95% 4.83% 4.71% 26.22% -
Total Cost 145,607 73,624 64,644 77,263 56,283 42,222 28,948 30.86%
-
Net Worth 633,638 513,914 443,086 364,155 293,440 231,716 186,024 22.63%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 13,190 - - - 8,178 9,314 -
Div Payout % - 57.55% - - - 56.73% 93.46% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 633,638 513,914 443,086 364,155 293,440 231,716 186,024 22.63%
NOSH 472,174 471,118 470,744 470,184 234,884 233,679 232,850 12.49%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 25.78% 23.74% 27.39% 26.43% 27.49% 25.46% 25.61% -
ROE 7.99% 4.46% 5.50% 7.62% 7.27% 6.22% 5.36% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 41.55 20.49 18.91 22.34 33.05 24.24 16.71 16.37%
EPS 10.73 4.87 5.18 5.90 9.09 6.17 4.28 16.53%
DPS 0.00 2.80 0.00 0.00 0.00 3.50 4.00 -
NAPS 1.342 1.0909 0.9413 0.7745 1.2493 0.9916 0.7989 9.02%
Adjusted Per Share Value based on latest NOSH - 470,184
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 10.37 5.10 4.71 5.55 4.10 2.99 2.06 30.88%
EPS 2.68 1.21 1.29 1.47 1.13 0.76 0.53 30.97%
DPS 0.00 0.70 0.00 0.00 0.00 0.43 0.49 -
NAPS 0.3349 0.2716 0.2342 0.1925 0.1551 0.1225 0.0983 22.64%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 14.64 9.14 6.99 5.58 8.06 3.77 3.38 -
P/RPS 35.23 44.60 36.96 24.98 24.39 15.55 20.22 9.68%
P/EPS 136.50 187.84 134.92 94.52 88.71 61.10 78.97 9.54%
EY 0.73 0.53 0.74 1.06 1.13 1.64 1.27 -8.80%
DY 0.00 0.31 0.00 0.00 0.00 0.93 1.18 -
P/NAPS 10.91 8.38 7.43 7.20 6.45 3.80 4.23 17.08%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 22/07/21 23/07/20 25/07/19 26/07/18 17/08/17 18/08/16 20/08/15 -
Price 17.58 9.97 7.05 6.32 4.80 3.92 3.06 -
P/RPS 42.31 48.65 37.27 28.30 14.52 16.17 18.31 14.96%
P/EPS 163.91 204.90 136.08 107.06 52.83 63.53 71.50 14.81%
EY 0.61 0.49 0.73 0.93 1.89 1.57 1.40 -12.91%
DY 0.00 0.28 0.00 0.00 0.00 0.89 1.31 -
P/NAPS 13.10 9.14 7.49 8.16 3.84 3.95 3.83 22.72%

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