[VITROX] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
26-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 7.58%
YoY- 21.75%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 609,618 348,442 390,339 362,588 268,587 200,786 154,181 25.72%
PBT 148,424 77,125 111,261 96,552 76,520 58,786 48,275 20.56%
Tax -5,531 -1,490 -5,791 -5,427 -1,674 -3,726 -3,870 6.12%
NP 142,893 75,635 105,470 91,125 74,846 55,060 44,405 21.48%
-
NP to SH 142,970 75,635 105,470 91,125 74,846 55,060 44,405 21.49%
-
Tax Rate 3.73% 1.93% 5.20% 5.62% 2.19% 6.34% 8.02% -
Total Cost 466,725 272,807 284,869 271,463 193,741 145,726 109,776 27.25%
-
Net Worth 633,638 513,914 443,086 364,155 293,440 231,716 186,024 22.63%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 26,900 33,442 27,054 21,153 15,244 11,676 13,962 11.53%
Div Payout % 18.82% 44.22% 25.65% 23.21% 20.37% 21.21% 31.44% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 633,638 513,914 443,086 364,155 293,440 231,716 186,024 22.63%
NOSH 472,174 471,118 470,744 470,184 234,884 233,679 232,850 12.49%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 23.44% 21.71% 27.02% 25.13% 27.87% 27.42% 28.80% -
ROE 22.56% 14.72% 23.80% 25.02% 25.51% 23.76% 23.87% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 129.11 73.96 82.92 77.12 114.35 85.92 66.21 11.76%
EPS 30.28 16.06 22.41 19.38 31.87 23.56 19.07 8.00%
DPS 5.70 7.10 5.75 4.50 6.50 5.00 6.00 -0.85%
NAPS 1.342 1.0909 0.9413 0.7745 1.2493 0.9916 0.7989 9.02%
Adjusted Per Share Value based on latest NOSH - 470,184
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 64.45 36.84 41.27 38.33 28.39 21.23 16.30 25.72%
EPS 15.11 8.00 11.15 9.63 7.91 5.82 4.69 21.50%
DPS 2.84 3.54 2.86 2.24 1.61 1.23 1.48 11.46%
NAPS 0.6699 0.5433 0.4684 0.385 0.3102 0.245 0.1967 22.63%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 14.64 9.14 6.99 5.58 8.06 3.77 3.38 -
P/RPS 11.34 12.36 8.43 7.24 7.05 4.39 5.10 14.23%
P/EPS 48.35 56.93 31.20 28.79 25.29 16.00 17.72 18.19%
EY 2.07 1.76 3.21 3.47 3.95 6.25 5.64 -15.37%
DY 0.39 0.78 0.82 0.81 0.81 1.33 1.78 -22.33%
P/NAPS 10.91 8.38 7.43 7.20 6.45 3.80 4.23 17.08%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 22/07/21 23/07/20 25/07/19 26/07/18 17/08/17 18/08/16 20/08/15 -
Price 17.58 9.97 7.05 6.32 4.80 3.92 3.06 -
P/RPS 13.62 13.48 8.50 8.20 4.20 4.56 4.62 19.72%
P/EPS 58.06 62.10 31.46 32.61 15.06 16.64 16.05 23.87%
EY 1.72 1.61 3.18 3.07 6.64 6.01 6.23 -19.29%
DY 0.32 0.71 0.82 0.71 1.35 1.28 1.96 -26.05%
P/NAPS 13.10 9.14 7.49 8.16 3.84 3.95 3.83 22.72%

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