[VITROX] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 335.7%
YoY- 122.73%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 93,164 66,147 96,313 30,130 20,534 36,341 25,564 24.02%
PBT 23,171 15,544 34,616 8,687 4,043 14,797 9,765 15.47%
Tax -1,283 -683 -772 -230 -246 -413 -162 41.13%
NP 21,888 14,861 33,844 8,457 3,797 14,384 9,603 14.70%
-
NP to SH 21,888 14,861 33,844 8,457 3,797 14,384 9,603 14.70%
-
Tax Rate 5.54% 4.39% 2.23% 2.65% 6.08% 2.79% 1.66% -
Total Cost 71,276 51,286 62,469 21,673 16,737 21,957 15,961 28.29%
-
Net Worth 111,500 94,495 0 53,640 46,124 47,084 34,189 21.75%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 2,316 6,935 4,569 612 4,171 1,550 2,326 -0.07%
Div Payout % 10.58% 46.67% 13.50% 7.25% 109.86% 10.78% 24.22% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 111,500 94,495 0 53,640 46,124 47,084 34,189 21.75%
NOSH 228,999 229,024 151,914 152,604 153,695 155,290 155,126 6.70%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 23.49% 22.47% 35.14% 28.07% 18.49% 39.58% 37.56% -
ROE 19.63% 15.73% 0.00% 15.77% 8.23% 30.55% 28.09% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 40.68 28.88 63.40 19.74 13.36 23.40 16.48 16.23%
EPS 9.56 6.49 22.28 5.54 2.47 9.26 6.19 7.50%
DPS 1.00 3.03 3.00 0.40 2.71 1.00 1.50 -6.52%
NAPS 0.4869 0.4126 0.00 0.3515 0.3001 0.3032 0.2204 14.10%
Adjusted Per Share Value based on latest NOSH - 152,604
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.92 3.50 5.09 1.59 1.09 1.92 1.35 24.02%
EPS 1.16 0.79 1.79 0.45 0.20 0.76 0.51 14.66%
DPS 0.12 0.37 0.24 0.03 0.22 0.08 0.12 0.00%
NAPS 0.0589 0.0499 0.00 0.0284 0.0244 0.0249 0.0181 21.71%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.65 0.73 1.43 0.39 0.25 0.47 0.67 -
P/RPS 1.60 2.53 2.26 1.98 1.87 2.01 4.07 -14.39%
P/EPS 6.80 11.25 6.42 7.04 10.12 5.07 10.82 -7.44%
EY 14.70 8.89 15.58 14.21 9.88 19.71 9.24 8.03%
DY 1.54 4.15 2.10 1.03 10.86 2.13 2.24 -6.04%
P/NAPS 1.33 1.77 0.00 1.11 0.83 1.55 3.04 -12.85%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 24/05/12 19/08/11 17/05/10 28/05/09 21/05/08 28/05/07 -
Price 0.80 0.63 1.18 0.52 0.30 0.51 0.65 -
P/RPS 1.97 2.18 1.86 2.63 2.25 2.18 3.94 -10.90%
P/EPS 8.37 9.71 5.30 9.38 12.14 5.51 10.50 -3.70%
EY 11.95 10.30 18.88 10.66 8.23 18.16 9.52 3.85%
DY 1.25 4.81 2.54 0.77 9.05 1.96 2.31 -9.72%
P/NAPS 1.64 1.53 0.00 1.48 1.00 1.68 2.95 -9.31%

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