[VITROX] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 6.16%
YoY- 18.87%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 654,163 405,681 355,078 379,995 295,303 218,375 154,733 27.13%
PBT 159,844 94,347 95,536 103,166 83,931 55,175 56,204 19.01%
Tax -4,522 -2,854 -4,231 -6,430 -2,548 34 -7,464 -8.00%
NP 155,322 91,493 91,305 96,736 81,383 55,209 48,740 21.28%
-
NP to SH 155,467 91,493 91,305 96,736 81,383 55,209 48,740 21.30%
-
Tax Rate 2.83% 3.03% 4.43% 6.23% 3.04% -0.06% 13.28% -
Total Cost 498,841 314,188 263,773 283,259 213,920 163,166 105,993 29.42%
-
Net Worth 676,349 544,452 457,217 392,796 316,188 234,115 202,431 22.24%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 26,900 33,442 27,054 21,153 15,244 11,676 13,962 11.53%
Div Payout % 17.30% 36.55% 29.63% 21.87% 18.73% 21.15% 28.65% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 676,349 544,452 457,217 392,796 316,188 234,115 202,431 22.24%
NOSH 472,210 471,948 470,954 470,422 470,092 234,115 232,948 12.48%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 23.74% 22.55% 25.71% 25.46% 27.56% 25.28% 31.50% -
ROE 22.99% 16.80% 19.97% 24.63% 25.74% 23.58% 24.08% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 138.54 86.04 75.42 80.80 62.85 93.28 66.42 13.02%
EPS 32.93 19.40 19.39 20.57 17.32 23.58 20.92 7.84%
DPS 5.70 7.10 5.75 4.50 3.24 5.00 6.00 -0.85%
NAPS 1.4324 1.1547 0.9711 0.8352 0.6729 1.00 0.869 8.67%
Adjusted Per Share Value based on latest NOSH - 470,422
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 34.58 21.44 18.77 20.09 15.61 11.54 8.18 27.13%
EPS 8.22 4.84 4.83 5.11 4.30 2.92 2.58 21.28%
DPS 1.42 1.77 1.43 1.12 0.81 0.62 0.74 11.46%
NAPS 0.3575 0.2878 0.2417 0.2076 0.1671 0.1238 0.107 22.24%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 20.00 12.20 7.52 8.00 4.44 3.76 2.80 -
P/RPS 14.44 14.18 9.97 9.90 7.06 4.03 4.22 22.73%
P/EPS 60.74 62.87 38.78 38.89 25.64 15.94 13.38 28.64%
EY 1.65 1.59 2.58 2.57 3.90 6.27 7.47 -22.23%
DY 0.28 0.58 0.76 0.56 0.73 1.33 2.14 -28.72%
P/NAPS 13.96 10.57 7.74 9.58 6.60 3.76 3.22 27.66%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 21/10/21 22/10/20 24/10/19 25/10/18 16/11/17 17/11/16 19/11/15 -
Price 20.22 13.94 8.07 7.48 5.57 3.57 3.09 -
P/RPS 14.59 16.20 10.70 9.26 8.86 3.83 4.65 20.97%
P/EPS 61.41 71.84 41.61 36.37 32.16 15.14 14.77 26.77%
EY 1.63 1.39 2.40 2.75 3.11 6.61 6.77 -21.10%
DY 0.28 0.51 0.71 0.60 0.58 1.40 1.94 -27.55%
P/NAPS 14.12 12.07 8.31 8.96 8.28 3.57 3.56 25.78%

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