[VITROX] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -18.43%
YoY- 8.03%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 362,588 268,587 200,786 154,181 152,754 98,792 61,770 34.29%
PBT 96,552 76,520 58,786 48,275 42,032 19,801 17,009 33.54%
Tax -5,427 -1,674 -3,726 -3,870 -927 -1,227 -1,038 31.72%
NP 91,125 74,846 55,060 44,405 41,105 18,574 15,971 33.65%
-
NP to SH 91,125 74,846 55,060 44,405 41,105 18,574 15,971 33.65%
-
Tax Rate 5.62% 2.19% 6.34% 8.02% 2.21% 6.20% 6.10% -
Total Cost 271,463 193,741 145,726 109,776 111,649 80,218 45,799 34.50%
-
Net Worth 364,155 293,440 231,716 186,024 152,907 116,300 103,042 23.40%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 21,153 15,244 11,676 13,962 6,951 2,894 4,597 28.95%
Div Payout % 23.21% 20.37% 21.21% 31.44% 16.91% 15.58% 28.79% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 364,155 293,440 231,716 186,024 152,907 116,300 103,042 23.40%
NOSH 470,184 234,884 233,679 232,850 232,241 231,535 231,607 12.51%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 25.13% 27.87% 27.42% 28.80% 26.91% 18.80% 25.86% -
ROE 25.02% 25.51% 23.76% 23.87% 26.88% 15.97% 15.50% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 77.12 114.35 85.92 66.21 65.77 42.67 26.67 19.34%
EPS 19.38 31.87 23.56 19.07 17.70 8.02 6.90 18.77%
DPS 4.50 6.50 5.00 6.00 3.00 1.25 2.00 14.46%
NAPS 0.7745 1.2493 0.9916 0.7989 0.6584 0.5023 0.4449 9.67%
Adjusted Per Share Value based on latest NOSH - 232,850
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 38.33 28.39 21.23 16.30 16.15 10.44 6.53 34.29%
EPS 9.63 7.91 5.82 4.69 4.35 1.96 1.69 33.62%
DPS 2.24 1.61 1.23 1.48 0.73 0.31 0.49 28.81%
NAPS 0.385 0.3102 0.245 0.1967 0.1617 0.1229 0.1089 23.41%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 5.58 8.06 3.77 3.38 2.55 0.77 0.69 -
P/RPS 7.24 7.05 4.39 5.10 3.88 1.80 2.59 18.67%
P/EPS 28.79 25.29 16.00 17.72 14.41 9.60 10.01 19.24%
EY 3.47 3.95 6.25 5.64 6.94 10.42 9.99 -16.15%
DY 0.81 0.81 1.33 1.78 1.18 1.62 2.90 -19.14%
P/NAPS 7.20 6.45 3.80 4.23 3.87 1.53 1.55 29.15%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 26/07/18 17/08/17 18/08/16 20/08/15 21/08/14 22/08/13 16/08/12 -
Price 6.32 4.80 3.92 3.06 2.64 0.80 0.65 -
P/RPS 8.20 4.20 4.56 4.62 4.01 1.87 2.44 22.37%
P/EPS 32.61 15.06 16.64 16.05 14.92 9.97 9.43 22.96%
EY 3.07 6.64 6.01 6.23 6.70 10.03 10.61 -18.66%
DY 0.71 1.35 1.28 1.96 1.14 1.56 3.08 -21.68%
P/NAPS 8.16 3.84 3.95 3.83 4.01 1.59 1.46 33.19%

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