[VITROX] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 41.77%
YoY- 92.0%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 218,375 154,733 155,955 111,274 67,509 90,280 70,260 20.78%
PBT 55,175 56,204 41,906 27,189 14,883 30,438 25,295 13.86%
Tax 34 -7,464 -1,275 -856 -1,168 -599 -694 -
NP 55,209 48,740 40,631 26,333 13,715 29,839 24,601 14.40%
-
NP to SH 55,209 48,740 40,631 26,333 13,715 29,839 24,601 14.40%
-
Tax Rate -0.06% 13.28% 3.04% 3.15% 7.85% 1.97% 2.74% -
Total Cost 163,166 105,993 115,324 84,941 53,794 60,441 45,659 23.62%
-
Net Worth 234,115 202,431 164,652 127,949 107,237 98,556 72,570 21.53%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 11,676 13,962 6,951 2,894 4,597 9,223 - -
Div Payout % 21.15% 28.65% 17.11% 10.99% 33.52% 30.91% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 234,115 202,431 164,652 127,949 107,237 98,556 72,570 21.53%
NOSH 234,115 232,948 232,428 231,247 231,864 232,116 152,458 7.40%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 25.28% 31.50% 26.05% 23.67% 20.32% 33.05% 35.01% -
ROE 23.58% 24.08% 24.68% 20.58% 12.79% 30.28% 33.90% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 93.28 66.42 67.10 48.12 29.12 38.89 46.08 12.46%
EPS 23.58 20.92 17.48 11.39 5.92 12.86 16.14 6.51%
DPS 5.00 6.00 3.00 1.25 2.00 3.97 0.00 -
NAPS 1.00 0.869 0.7084 0.5533 0.4625 0.4246 0.476 13.15%
Adjusted Per Share Value based on latest NOSH - 231,247
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.54 8.18 8.24 5.88 3.57 4.77 3.71 20.79%
EPS 2.92 2.58 2.15 1.39 0.72 1.58 1.30 14.42%
DPS 0.62 0.74 0.37 0.15 0.24 0.49 0.00 -
NAPS 0.1238 0.107 0.087 0.0676 0.0567 0.0521 0.0384 21.52%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.76 2.80 2.79 0.78 0.63 0.915 0.77 -
P/RPS 4.03 4.22 4.16 1.62 2.16 2.35 1.67 15.79%
P/EPS 15.94 13.38 15.96 6.85 10.65 7.12 4.77 22.24%
EY 6.27 7.47 6.27 14.60 9.39 14.05 20.96 -18.20%
DY 1.33 2.14 1.08 1.60 3.17 4.34 0.00 -
P/NAPS 3.76 3.22 3.94 1.41 1.36 2.15 1.62 15.05%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 19/11/15 20/11/14 21/11/13 22/11/12 18/11/11 22/11/10 -
Price 3.57 3.09 2.67 0.99 0.65 0.92 0.85 -
P/RPS 3.83 4.65 3.98 2.06 2.23 2.37 1.84 12.98%
P/EPS 15.14 14.77 15.27 8.69 10.99 7.16 5.27 19.21%
EY 6.61 6.77 6.55 11.50 9.10 13.97 18.98 -16.10%
DY 1.40 1.94 1.12 1.26 3.08 4.32 0.00 -
P/NAPS 3.57 3.56 3.77 1.79 1.41 2.17 1.79 12.18%

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