[VITROX] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 5.01%
YoY- 41.18%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 123,748 66,509 101,770 84,363 57,647 40,058 39,506 20.94%
PBT 31,521 14,299 30,024 23,410 15,999 19,610 11,681 17.97%
Tax -1,807 -443 -2,003 -1,000 -126 -3,886 -292 35.45%
NP 29,714 13,856 28,021 22,410 15,873 15,724 11,389 17.31%
-
NP to SH 29,714 13,856 28,021 22,410 15,873 15,724 11,389 17.31%
-
Tax Rate 5.73% 3.10% 6.67% 4.27% 0.79% 19.82% 2.50% -
Total Cost 94,034 52,653 73,749 61,953 41,774 24,334 28,117 22.26%
-
Net Worth 544,452 457,217 392,796 316,188 248,372 202,431 164,652 22.03%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 544,452 457,217 392,796 316,188 248,372 202,431 164,652 22.03%
NOSH 471,948 470,954 470,422 470,092 234,115 232,948 232,428 12.51%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 24.01% 20.83% 27.53% 26.56% 27.53% 39.25% 28.83% -
ROE 5.46% 3.03% 7.13% 7.09% 6.39% 7.77% 6.92% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 26.25 14.13 21.64 17.95 24.62 17.20 17.00 7.50%
EPS 6.30 2.94 5.96 4.77 6.78 6.75 4.90 4.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1547 0.9711 0.8352 0.6729 1.0609 0.869 0.7084 8.47%
Adjusted Per Share Value based on latest NOSH - 470,092
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 13.09 7.03 10.76 8.92 6.10 4.24 4.18 20.93%
EPS 3.14 1.47 2.96 2.37 1.68 1.66 1.20 17.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5759 0.4836 0.4155 0.3344 0.2627 0.2141 0.1742 22.03%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 12.20 7.52 8.00 4.44 3.76 2.80 2.79 -
P/RPS 46.48 53.23 36.97 24.73 15.27 16.28 16.41 18.92%
P/EPS 193.59 255.53 134.27 93.10 55.46 41.48 56.94 22.60%
EY 0.52 0.39 0.74 1.07 1.80 2.41 1.76 -18.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.57 7.74 9.58 6.60 3.54 3.22 3.94 17.85%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 22/10/20 24/10/19 25/10/18 16/11/17 17/11/16 19/11/15 20/11/14 -
Price 13.94 8.07 7.48 5.57 3.57 3.09 2.67 -
P/RPS 53.11 57.13 34.57 31.02 14.50 17.97 15.71 22.48%
P/EPS 221.20 274.22 125.54 116.79 52.65 45.78 54.49 26.27%
EY 0.45 0.36 0.80 0.86 1.90 2.18 1.84 -20.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.07 8.31 8.96 8.28 3.37 3.56 3.77 21.38%

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