[VITROX] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -14.13%
YoY- -54.04%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 154,733 155,955 111,274 67,509 90,280 70,260 16,102 45.78%
PBT 56,204 41,906 27,189 14,883 30,438 25,295 1,181 90.30%
Tax -7,464 -1,275 -856 -1,168 -599 -694 -111 101.59%
NP 48,740 40,631 26,333 13,715 29,839 24,601 1,070 88.92%
-
NP to SH 48,740 40,631 26,333 13,715 29,839 24,601 1,070 88.92%
-
Tax Rate 13.28% 3.04% 3.15% 7.85% 1.97% 2.74% 9.40% -
Total Cost 105,993 115,324 84,941 53,794 60,441 45,659 15,032 38.45%
-
Net Worth 202,431 164,652 127,949 107,237 98,556 72,570 48,196 27.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 13,962 6,951 2,894 4,597 9,223 - 1,688 42.18%
Div Payout % 28.65% 17.11% 10.99% 33.52% 30.91% - 157.82% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 202,431 164,652 127,949 107,237 98,556 72,570 48,196 27.00%
NOSH 232,948 232,428 231,247 231,864 232,116 152,458 152,956 7.25%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 31.50% 26.05% 23.67% 20.32% 33.05% 35.01% 6.65% -
ROE 24.08% 24.68% 20.58% 12.79% 30.28% 33.90% 2.22% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 66.42 67.10 48.12 29.12 38.89 46.08 10.53 35.90%
EPS 20.92 17.48 11.39 5.92 12.86 16.14 0.70 76.11%
DPS 6.00 3.00 1.25 2.00 3.97 0.00 1.10 32.65%
NAPS 0.869 0.7084 0.5533 0.4625 0.4246 0.476 0.3151 18.41%
Adjusted Per Share Value based on latest NOSH - 231,864
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.18 8.24 5.88 3.57 4.77 3.71 0.85 45.81%
EPS 2.58 2.15 1.39 0.72 1.58 1.30 0.06 87.12%
DPS 0.74 0.37 0.15 0.24 0.49 0.00 0.09 42.04%
NAPS 0.107 0.087 0.0676 0.0567 0.0521 0.0384 0.0255 26.98%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.80 2.79 0.78 0.63 0.915 0.77 0.31 -
P/RPS 4.22 4.16 1.62 2.16 2.35 1.67 2.94 6.20%
P/EPS 13.38 15.96 6.85 10.65 7.12 4.77 44.31 -18.08%
EY 7.47 6.27 14.60 9.39 14.05 20.96 2.26 22.03%
DY 2.14 1.08 1.60 3.17 4.34 0.00 3.56 -8.12%
P/NAPS 3.22 3.94 1.41 1.36 2.15 1.62 0.98 21.91%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 20/11/14 21/11/13 22/11/12 18/11/11 22/11/10 28/10/09 -
Price 3.09 2.67 0.99 0.65 0.92 0.85 0.29 -
P/RPS 4.65 3.98 2.06 2.23 2.37 1.84 2.75 9.14%
P/EPS 14.77 15.27 8.69 10.99 7.16 5.27 41.46 -15.79%
EY 6.77 6.55 11.50 9.10 13.97 18.98 2.41 18.77%
DY 1.94 1.12 1.26 3.08 4.32 0.00 3.81 -10.63%
P/NAPS 3.56 3.77 1.79 1.41 2.17 1.79 0.92 25.28%

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