[VITROX] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -25.51%
YoY- -30.14%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 169,939 106,104 88,871 79,203 87,609 18,134 26,413 36.35%
PBT 50,023 24,807 21,557 23,005 32,546 2,070 8,599 34.08%
Tax -914 -744 -1,066 -779 -733 -129 -274 22.22%
NP 49,109 24,063 20,491 22,226 31,813 1,941 8,325 34.40%
-
NP to SH 49,109 24,063 20,491 22,226 31,813 1,941 8,325 34.40%
-
Tax Rate 1.83% 3.00% 4.95% 3.39% 2.25% 6.23% 3.19% -
Total Cost 120,830 82,041 68,380 56,977 55,796 16,193 18,088 37.21%
-
Net Worth 174,583 130,898 114,705 95,265 50,857 49,652 50,531 22.94%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 9,293 5,200 2,316 6,935 4,569 1,688 3,095 20.10%
Div Payout % 18.92% 21.61% 11.30% 31.20% 14.36% 87.00% 37.19% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 174,583 130,898 114,705 95,265 50,857 49,652 50,531 22.94%
NOSH 232,436 230,657 231,820 228,181 152,313 153,866 157,222 6.72%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 28.90% 22.68% 23.06% 28.06% 36.31% 10.70% 31.52% -
ROE 28.13% 18.38% 17.86% 23.33% 62.55% 3.91% 16.47% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 73.11 46.00 38.34 34.71 57.52 11.79 16.80 27.76%
EPS 21.13 10.43 8.84 9.74 20.89 1.26 5.30 25.90%
DPS 4.00 2.25 1.00 3.04 3.00 1.10 2.00 12.24%
NAPS 0.7511 0.5675 0.4948 0.4175 0.3339 0.3227 0.3214 15.18%
Adjusted Per Share Value based on latest NOSH - 228,181
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 8.98 5.61 4.70 4.19 4.63 0.96 1.40 36.28%
EPS 2.60 1.27 1.08 1.17 1.68 0.10 0.44 34.43%
DPS 0.49 0.27 0.12 0.37 0.24 0.09 0.16 20.49%
NAPS 0.0923 0.0692 0.0606 0.0504 0.0269 0.0262 0.0267 22.95%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.27 1.23 0.65 0.87 0.81 0.33 0.31 -
P/RPS 3.10 2.67 1.70 2.51 1.41 2.80 1.85 8.98%
P/EPS 10.74 11.79 7.35 8.93 3.88 26.16 5.85 10.65%
EY 9.31 8.48 13.60 11.20 25.79 3.82 17.08 -9.61%
DY 1.76 1.83 1.54 3.49 3.70 3.33 6.45 -19.45%
P/NAPS 3.02 2.17 1.31 2.08 2.43 1.02 0.96 21.03%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 27/02/14 27/02/13 28/02/12 17/02/11 01/03/10 20/02/09 -
Price 3.09 1.38 0.695 0.75 1.01 0.34 0.27 -
P/RPS 4.23 3.00 1.81 2.16 1.76 2.88 1.61 17.45%
P/EPS 14.63 13.23 7.86 7.70 4.84 26.95 5.10 19.19%
EY 6.84 7.56 12.72 12.99 20.68 3.71 19.61 -16.09%
DY 1.29 1.63 1.44 4.05 2.97 3.24 7.41 -25.26%
P/NAPS 4.11 2.43 1.40 1.80 3.02 1.05 0.84 30.27%

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