[VITROX] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -7.64%
YoY- 9.18%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 159,794 95,096 110,582 95,893 63,708 48,057 42,502 24.67%
PBT 33,172 17,210 31,288 21,354 18,777 13,042 13,507 16.13%
Tax -1,253 582 -1,842 -656 181 -3,714 230 -
NP 31,919 17,792 29,446 20,698 18,958 9,328 13,737 15.07%
-
NP to SH 31,920 17,792 29,446 20,698 18,958 9,328 13,737 15.07%
-
Tax Rate 3.78% -3.38% 5.89% 3.07% -0.96% 28.48% -1.70% -
Total Cost 127,875 77,304 81,136 75,195 44,750 38,729 28,765 28.20%
-
Net Worth 568,390 482,231 413,330 330,109 130,834 208,737 174,583 21.72%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 8,251 7,062 8,230 7,048 2,927 3,498 4,648 10.02%
Div Payout % 25.85% 39.70% 27.95% 34.05% 15.44% 37.50% 33.84% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 568,390 482,231 413,330 330,109 130,834 208,737 174,583 21.72%
NOSH 472,056 471,004 470,552 470,159 234,176 233,200 232,436 12.52%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 19.98% 18.71% 26.63% 21.58% 29.76% 19.41% 32.32% -
ROE 5.62% 3.69% 7.12% 6.27% 14.49% 4.47% 7.87% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 33.89 20.20 23.51 20.41 27.21 20.61 18.29 10.81%
EPS 6.77 3.78 6.26 4.40 4.05 4.00 5.91 2.28%
DPS 1.75 1.50 1.75 1.50 1.25 1.50 2.00 -2.19%
NAPS 1.2054 1.0242 0.8788 0.7025 0.5587 0.8951 0.7511 8.19%
Adjusted Per Share Value based on latest NOSH - 470,159
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 16.90 10.06 11.70 10.14 6.74 5.08 4.50 24.64%
EPS 3.38 1.88 3.11 2.19 2.01 0.99 1.45 15.13%
DPS 0.87 0.75 0.87 0.75 0.31 0.37 0.49 10.03%
NAPS 0.6012 0.5101 0.4372 0.3492 0.1384 0.2208 0.1847 21.71%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 14.70 7.92 6.29 6.21 3.71 3.44 2.27 -
P/RPS 43.38 39.21 26.75 30.43 13.64 16.69 12.41 23.16%
P/EPS 217.16 209.59 100.47 140.99 45.83 86.00 38.41 33.43%
EY 0.46 0.48 1.00 0.71 2.18 1.16 2.60 -25.05%
DY 0.12 0.19 0.28 0.24 0.34 0.44 0.88 -28.23%
P/NAPS 12.20 7.73 7.16 8.84 6.64 3.84 3.02 26.17%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 27/02/20 26/02/19 22/02/18 24/02/17 25/02/16 25/02/15 -
Price 17.20 8.67 6.73 6.33 4.00 3.23 3.09 -
P/RPS 50.76 42.93 28.62 31.02 14.70 15.67 16.90 20.09%
P/EPS 254.09 229.44 107.50 143.71 49.41 80.75 52.28 30.11%
EY 0.39 0.44 0.93 0.70 2.02 1.24 1.91 -23.24%
DY 0.10 0.17 0.26 0.24 0.31 0.46 0.65 -26.77%
P/NAPS 14.27 8.47 7.66 9.01 7.16 3.61 4.11 23.03%

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