[VITROX] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 19.44%
YoY- 103.24%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 95,096 110,582 95,893 63,708 48,057 42,502 28,518 22.21%
PBT 17,210 31,288 21,354 18,777 13,042 13,507 5,390 21.33%
Tax 582 -1,842 -656 181 -3,714 230 -131 -
NP 17,792 29,446 20,698 18,958 9,328 13,737 5,259 22.51%
-
NP to SH 17,792 29,446 20,698 18,958 9,328 13,737 5,259 22.51%
-
Tax Rate -3.38% 5.89% 3.07% -0.96% 28.48% -1.70% 2.43% -
Total Cost 77,304 81,136 75,195 44,750 38,729 28,765 23,259 22.15%
-
Net Worth 482,231 413,330 330,109 130,834 208,737 174,583 130,898 24.26%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 7,062 8,230 7,048 2,927 3,498 4,648 2,306 20.49%
Div Payout % 39.70% 27.95% 34.05% 15.44% 37.50% 33.84% 43.86% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 482,231 413,330 330,109 130,834 208,737 174,583 130,898 24.26%
NOSH 471,004 470,552 470,159 234,176 233,200 232,436 230,657 12.62%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 18.71% 26.63% 21.58% 29.76% 19.41% 32.32% 18.44% -
ROE 3.69% 7.12% 6.27% 14.49% 4.47% 7.87% 4.02% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 20.20 23.51 20.41 27.21 20.61 18.29 12.36 8.52%
EPS 3.78 6.26 4.40 4.05 4.00 5.91 2.28 8.78%
DPS 1.50 1.75 1.50 1.25 1.50 2.00 1.00 6.98%
NAPS 1.0242 0.8788 0.7025 0.5587 0.8951 0.7511 0.5675 10.33%
Adjusted Per Share Value based on latest NOSH - 234,176
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 10.06 11.70 10.14 6.74 5.08 4.50 3.02 22.19%
EPS 1.88 3.11 2.19 2.01 0.99 1.45 0.56 22.35%
DPS 0.75 0.87 0.75 0.31 0.37 0.49 0.24 20.90%
NAPS 0.5101 0.4372 0.3492 0.1384 0.2208 0.1847 0.1385 24.25%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 7.92 6.29 6.21 3.71 3.44 2.27 1.23 -
P/RPS 39.21 26.75 30.43 13.64 16.69 12.41 9.95 25.66%
P/EPS 209.59 100.47 140.99 45.83 86.00 38.41 53.95 25.36%
EY 0.48 1.00 0.71 2.18 1.16 2.60 1.85 -20.12%
DY 0.19 0.28 0.24 0.34 0.44 0.88 0.81 -21.45%
P/NAPS 7.73 7.16 8.84 6.64 3.84 3.02 2.17 23.56%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 26/02/19 22/02/18 24/02/17 25/02/16 25/02/15 27/02/14 -
Price 8.67 6.73 6.33 4.00 3.23 3.09 1.38 -
P/RPS 42.93 28.62 31.02 14.70 15.67 16.90 11.16 25.16%
P/EPS 229.44 107.50 143.71 49.41 80.75 52.28 60.53 24.85%
EY 0.44 0.93 0.70 2.02 1.24 1.91 1.65 -19.76%
DY 0.17 0.26 0.24 0.31 0.46 0.65 0.72 -21.37%
P/NAPS 8.47 7.66 9.01 7.16 3.61 4.11 2.43 23.12%

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