[VITROX] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -48.23%
YoY- -91.41%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 67,509 90,280 70,260 16,102 33,262 31,863 22,398 20.16%
PBT 14,883 30,438 25,295 1,181 12,872 12,090 10,921 5.28%
Tax -1,168 -599 -694 -111 -416 -52 -1,054 1.72%
NP 13,715 29,839 24,601 1,070 12,456 12,038 9,867 5.63%
-
NP to SH 13,715 29,839 24,601 1,070 12,456 12,038 9,867 5.63%
-
Tax Rate 7.85% 1.97% 2.74% 9.40% 3.23% 0.43% 9.65% -
Total Cost 53,794 60,441 45,659 15,032 20,806 19,825 12,531 27.45%
-
Net Worth 107,237 98,556 72,570 48,196 49,484 40,905 31,053 22.92%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,597 9,223 - 1,688 3,870 2,327 3,103 6.76%
Div Payout % 33.52% 30.91% - 157.82% 31.07% 19.33% 31.46% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 107,237 98,556 72,570 48,196 49,484 40,905 31,053 22.92%
NOSH 231,864 232,116 152,458 152,956 154,831 154,826 154,879 6.94%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 20.32% 33.05% 35.01% 6.65% 37.45% 37.78% 44.05% -
ROE 12.79% 30.28% 33.90% 2.22% 25.17% 29.43% 31.77% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.12 38.89 46.08 10.53 21.48 20.58 14.46 12.36%
EPS 5.92 12.86 16.14 0.70 8.04 7.78 6.37 -1.21%
DPS 2.00 3.97 0.00 1.10 2.50 1.50 2.00 0.00%
NAPS 0.4625 0.4246 0.476 0.3151 0.3196 0.2642 0.2005 14.93%
Adjusted Per Share Value based on latest NOSH - 152,956
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.57 4.77 3.71 0.85 1.76 1.68 1.18 20.24%
EPS 0.72 1.58 1.30 0.06 0.66 0.64 0.52 5.56%
DPS 0.24 0.49 0.00 0.09 0.20 0.12 0.16 6.98%
NAPS 0.0567 0.0521 0.0384 0.0255 0.0262 0.0216 0.0164 22.94%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.63 0.915 0.77 0.31 0.39 0.50 0.53 -
P/RPS 2.16 2.35 1.67 2.94 1.82 2.43 3.66 -8.40%
P/EPS 10.65 7.12 4.77 44.31 4.85 6.43 8.32 4.19%
EY 9.39 14.05 20.96 2.26 20.63 15.55 12.02 -4.02%
DY 3.17 4.34 0.00 3.56 6.41 3.00 3.77 -2.84%
P/NAPS 1.36 2.15 1.62 0.98 1.22 1.89 2.64 -10.45%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 18/11/11 22/11/10 28/10/09 14/11/08 16/11/07 15/11/06 -
Price 0.65 0.92 0.85 0.29 0.33 0.60 0.77 -
P/RPS 2.23 2.37 1.84 2.75 1.54 2.92 5.32 -13.47%
P/EPS 10.99 7.16 5.27 41.46 4.10 7.72 12.09 -1.57%
EY 9.10 13.97 18.98 2.41 24.38 12.96 8.27 1.60%
DY 3.08 4.32 0.00 3.81 7.58 2.50 2.60 2.86%
P/NAPS 1.41 2.17 1.79 0.92 1.03 2.27 3.84 -15.36%

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