[VITROX] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 0.95%
YoY- 25.04%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 168,293 123,748 66,509 101,770 84,363 57,647 40,058 26.99%
PBT 42,941 31,521 14,299 30,024 23,410 15,999 19,610 13.94%
Tax -798 -1,807 -443 -2,003 -1,000 -126 -3,886 -23.17%
NP 42,143 29,714 13,856 28,021 22,410 15,873 15,724 17.84%
-
NP to SH 42,211 29,714 13,856 28,021 22,410 15,873 15,724 17.87%
-
Tax Rate 1.86% 5.73% 3.10% 6.67% 4.27% 0.79% 19.82% -
Total Cost 126,150 94,034 52,653 73,749 61,953 41,774 24,334 31.52%
-
Net Worth 676,349 544,452 457,217 392,796 316,188 248,372 202,431 22.24%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 676,349 544,452 457,217 392,796 316,188 248,372 202,431 22.24%
NOSH 472,210 471,948 470,954 470,422 470,092 234,115 232,948 12.48%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 25.04% 24.01% 20.83% 27.53% 26.56% 27.53% 39.25% -
ROE 6.24% 5.46% 3.03% 7.13% 7.09% 6.39% 7.77% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 35.64 26.25 14.13 21.64 17.95 24.62 17.20 12.89%
EPS 8.94 6.30 2.94 5.96 4.77 6.78 6.75 4.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4324 1.1547 0.9711 0.8352 0.6729 1.0609 0.869 8.67%
Adjusted Per Share Value based on latest NOSH - 470,422
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 8.90 6.54 3.52 5.38 4.46 3.05 2.12 26.98%
EPS 2.23 1.57 0.73 1.48 1.18 0.84 0.83 17.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3575 0.2878 0.2417 0.2076 0.1671 0.1313 0.107 22.24%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 20.00 12.20 7.52 8.00 4.44 3.76 2.80 -
P/RPS 56.11 46.48 53.23 36.97 24.73 15.27 16.28 22.88%
P/EPS 223.72 193.59 255.53 134.27 93.10 55.46 41.48 32.39%
EY 0.45 0.52 0.39 0.74 1.07 1.80 2.41 -24.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.96 10.57 7.74 9.58 6.60 3.54 3.22 27.66%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 21/10/21 22/10/20 24/10/19 25/10/18 16/11/17 17/11/16 19/11/15 -
Price 20.22 13.94 8.07 7.48 5.57 3.57 3.09 -
P/RPS 56.73 53.11 57.13 34.57 31.02 14.50 17.97 21.09%
P/EPS 226.18 221.20 274.22 125.54 116.79 52.65 45.78 30.47%
EY 0.44 0.45 0.36 0.80 0.86 1.90 2.18 -23.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.12 12.07 8.31 8.96 8.28 3.37 3.56 25.78%

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