[VITROX] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 10.36%
YoY- 35.94%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 348,442 390,339 362,588 268,587 200,786 154,181 152,754 14.71%
PBT 77,125 111,261 96,552 76,520 58,786 48,275 42,032 10.63%
Tax -1,490 -5,791 -5,427 -1,674 -3,726 -3,870 -927 8.22%
NP 75,635 105,470 91,125 74,846 55,060 44,405 41,105 10.68%
-
NP to SH 75,635 105,470 91,125 74,846 55,060 44,405 41,105 10.68%
-
Tax Rate 1.93% 5.20% 5.62% 2.19% 6.34% 8.02% 2.21% -
Total Cost 272,807 284,869 271,463 193,741 145,726 109,776 111,649 16.04%
-
Net Worth 513,914 443,086 364,155 293,440 231,716 186,024 152,907 22.36%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 33,442 27,054 21,153 15,244 11,676 13,962 6,951 29.89%
Div Payout % 44.22% 25.65% 23.21% 20.37% 21.21% 31.44% 16.91% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 513,914 443,086 364,155 293,440 231,716 186,024 152,907 22.36%
NOSH 471,118 470,744 470,184 234,884 233,679 232,850 232,241 12.49%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 21.71% 27.02% 25.13% 27.87% 27.42% 28.80% 26.91% -
ROE 14.72% 23.80% 25.02% 25.51% 23.76% 23.87% 26.88% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 73.96 82.92 77.12 114.35 85.92 66.21 65.77 1.97%
EPS 16.06 22.41 19.38 31.87 23.56 19.07 17.70 -1.60%
DPS 7.10 5.75 4.50 6.50 5.00 6.00 3.00 15.42%
NAPS 1.0909 0.9413 0.7745 1.2493 0.9916 0.7989 0.6584 8.77%
Adjusted Per Share Value based on latest NOSH - 234,884
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 18.42 20.63 19.17 14.20 10.61 8.15 8.07 14.73%
EPS 4.00 5.58 4.82 3.96 2.91 2.35 2.17 10.72%
DPS 1.77 1.43 1.12 0.81 0.62 0.74 0.37 29.77%
NAPS 0.2716 0.2342 0.1925 0.1551 0.1225 0.0983 0.0808 22.36%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 9.14 6.99 5.58 8.06 3.77 3.38 2.55 -
P/RPS 12.36 8.43 7.24 7.05 4.39 5.10 3.88 21.27%
P/EPS 56.93 31.20 28.79 25.29 16.00 17.72 14.41 25.70%
EY 1.76 3.21 3.47 3.95 6.25 5.64 6.94 -20.42%
DY 0.78 0.82 0.81 0.81 1.33 1.78 1.18 -6.66%
P/NAPS 8.38 7.43 7.20 6.45 3.80 4.23 3.87 13.72%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 23/07/20 25/07/19 26/07/18 17/08/17 18/08/16 20/08/15 21/08/14 -
Price 9.97 7.05 6.32 4.80 3.92 3.06 2.64 -
P/RPS 13.48 8.50 8.20 4.20 4.56 4.62 4.01 22.37%
P/EPS 62.10 31.46 32.61 15.06 16.64 16.05 14.92 26.80%
EY 1.61 3.18 3.07 6.64 6.01 6.23 6.70 -21.13%
DY 0.71 0.82 0.71 1.35 1.28 1.96 1.14 -7.58%
P/NAPS 9.14 7.49 8.16 3.84 3.95 3.83 4.01 14.70%

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