[VITROX] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 20.62%
YoY- 161.21%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 95,893 63,708 48,057 42,502 28,518 33,688 12,326 40.72%
PBT 21,354 18,777 13,042 13,507 5,390 7,772 1,098 63.91%
Tax -656 181 -3,714 230 -131 -243 -345 11.29%
NP 20,698 18,958 9,328 13,737 5,259 7,529 753 73.63%
-
NP to SH 20,698 18,958 9,328 13,737 5,259 7,529 753 73.63%
-
Tax Rate 3.07% -0.96% 28.48% -1.70% 2.43% 3.13% 31.42% -
Total Cost 75,195 44,750 38,729 28,765 23,259 26,159 11,573 36.56%
-
Net Worth 330,109 130,834 208,737 174,583 130,898 114,705 95,265 22.99%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 7,048 2,927 3,498 4,648 2,306 - 2,281 20.66%
Div Payout % 34.05% 15.44% 37.50% 33.84% 43.86% - 303.03% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 330,109 130,834 208,737 174,583 130,898 114,705 95,265 22.99%
NOSH 470,159 234,176 233,200 232,436 230,657 231,820 228,181 12.79%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 21.58% 29.76% 19.41% 32.32% 18.44% 22.35% 6.11% -
ROE 6.27% 14.49% 4.47% 7.87% 4.02% 6.56% 0.79% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 20.41 27.21 20.61 18.29 12.36 14.53 5.40 24.78%
EPS 4.40 4.05 4.00 5.91 2.28 3.25 0.33 53.92%
DPS 1.50 1.25 1.50 2.00 1.00 0.00 1.00 6.98%
NAPS 0.7025 0.5587 0.8951 0.7511 0.5675 0.4948 0.4175 9.05%
Adjusted Per Share Value based on latest NOSH - 232,436
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 10.14 6.74 5.08 4.50 3.02 3.56 1.30 40.78%
EPS 2.19 2.01 0.99 1.45 0.56 0.80 0.08 73.51%
DPS 0.75 0.31 0.37 0.49 0.24 0.00 0.24 20.89%
NAPS 0.3492 0.1384 0.2208 0.1847 0.1385 0.1213 0.1008 22.98%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 6.21 3.71 3.44 2.27 1.23 0.65 0.87 -
P/RPS 30.43 13.64 16.69 12.41 9.95 4.47 16.11 11.17%
P/EPS 140.99 45.83 86.00 38.41 53.95 20.01 263.64 -9.89%
EY 0.71 2.18 1.16 2.60 1.85 5.00 0.38 10.96%
DY 0.24 0.34 0.44 0.88 0.81 0.00 1.15 -22.96%
P/NAPS 8.84 6.64 3.84 3.02 2.17 1.31 2.08 27.24%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 24/02/17 25/02/16 25/02/15 27/02/14 27/02/13 28/02/12 -
Price 6.33 4.00 3.23 3.09 1.38 0.695 0.75 -
P/RPS 31.02 14.70 15.67 16.90 11.16 4.78 13.88 14.32%
P/EPS 143.71 49.41 80.75 52.28 60.53 21.40 227.27 -7.34%
EY 0.70 2.02 1.24 1.91 1.65 4.67 0.44 8.03%
DY 0.24 0.31 0.46 0.65 0.72 0.00 1.33 -24.80%
P/NAPS 9.01 7.16 3.61 4.11 2.43 1.40 1.80 30.75%

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