[VITROX] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 8.8%
YoY- 24.0%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 390,339 362,588 268,587 200,786 154,181 152,754 98,792 25.72%
PBT 111,261 96,552 76,520 58,786 48,275 42,032 19,801 33.31%
Tax -5,791 -5,427 -1,674 -3,726 -3,870 -927 -1,227 29.49%
NP 105,470 91,125 74,846 55,060 44,405 41,105 18,574 33.55%
-
NP to SH 105,470 91,125 74,846 55,060 44,405 41,105 18,574 33.55%
-
Tax Rate 5.20% 5.62% 2.19% 6.34% 8.02% 2.21% 6.20% -
Total Cost 284,869 271,463 193,741 145,726 109,776 111,649 80,218 23.50%
-
Net Worth 443,086 364,155 293,440 231,716 186,024 152,907 116,300 24.96%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 27,054 21,153 15,244 11,676 13,962 6,951 2,894 45.11%
Div Payout % 25.65% 23.21% 20.37% 21.21% 31.44% 16.91% 15.58% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 443,086 364,155 293,440 231,716 186,024 152,907 116,300 24.96%
NOSH 470,744 470,184 234,884 233,679 232,850 232,241 231,535 12.54%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 27.02% 25.13% 27.87% 27.42% 28.80% 26.91% 18.80% -
ROE 23.80% 25.02% 25.51% 23.76% 23.87% 26.88% 15.97% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 82.92 77.12 114.35 85.92 66.21 65.77 42.67 11.70%
EPS 22.41 19.38 31.87 23.56 19.07 17.70 8.02 18.67%
DPS 5.75 4.50 6.50 5.00 6.00 3.00 1.25 28.94%
NAPS 0.9413 0.7745 1.2493 0.9916 0.7989 0.6584 0.5023 11.02%
Adjusted Per Share Value based on latest NOSH - 233,679
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 41.27 38.33 28.39 21.23 16.30 16.15 10.44 25.73%
EPS 11.15 9.63 7.91 5.82 4.69 4.35 1.96 33.59%
DPS 2.86 2.24 1.61 1.23 1.48 0.73 0.31 44.79%
NAPS 0.4684 0.385 0.3102 0.245 0.1967 0.1617 0.1229 24.96%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 6.99 5.58 8.06 3.77 3.38 2.55 0.77 -
P/RPS 8.43 7.24 7.05 4.39 5.10 3.88 1.80 29.33%
P/EPS 31.20 28.79 25.29 16.00 17.72 14.41 9.60 21.69%
EY 3.21 3.47 3.95 6.25 5.64 6.94 10.42 -17.81%
DY 0.82 0.81 0.81 1.33 1.78 1.18 1.62 -10.72%
P/NAPS 7.43 7.20 6.45 3.80 4.23 3.87 1.53 30.11%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 25/07/19 26/07/18 17/08/17 18/08/16 20/08/15 21/08/14 22/08/13 -
Price 7.05 6.32 4.80 3.92 3.06 2.64 0.80 -
P/RPS 8.50 8.20 4.20 4.56 4.62 4.01 1.87 28.69%
P/EPS 31.46 32.61 15.06 16.64 16.05 14.92 9.97 21.09%
EY 3.18 3.07 6.64 6.01 6.23 6.70 10.03 -17.41%
DY 0.82 0.71 1.35 1.28 1.96 1.14 1.56 -10.16%
P/NAPS 7.49 8.16 3.84 3.95 3.83 4.01 1.59 29.45%

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