[VITROX] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 6.82%
YoY- 47.28%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 183,060 180,370 116,007 93,164 66,147 96,313 30,130 35.04%
PBT 57,163 55,373 28,317 23,171 15,544 34,616 8,687 36.85%
Tax -6,555 -938 -725 -1,283 -683 -772 -230 74.68%
NP 50,608 54,435 27,592 21,888 14,861 33,844 8,457 34.70%
-
NP to SH 50,608 54,435 27,592 21,888 14,861 33,844 8,457 34.70%
-
Tax Rate 11.47% 1.69% 2.56% 5.54% 4.39% 2.23% 2.65% -
Total Cost 132,452 125,935 88,415 71,276 51,286 62,469 21,673 35.17%
-
Net Worth 225,079 184,630 136,044 111,500 94,495 0 53,640 26.97%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 12,812 9,293 5,200 2,316 6,935 4,569 612 65.93%
Div Payout % 25.32% 17.07% 18.85% 10.58% 46.67% 13.50% 7.25% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 225,079 184,630 136,044 111,500 94,495 0 53,640 26.97%
NOSH 233,532 232,825 231,802 228,999 229,024 151,914 152,604 7.34%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 27.65% 30.18% 23.78% 23.49% 22.47% 35.14% 28.07% -
ROE 22.48% 29.48% 20.28% 19.63% 15.73% 0.00% 15.77% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 78.39 77.47 50.05 40.68 28.88 63.40 19.74 25.81%
EPS 21.67 23.38 11.90 9.56 6.49 22.28 5.54 25.49%
DPS 5.50 4.00 2.25 1.00 3.03 3.00 0.40 54.71%
NAPS 0.9638 0.793 0.5869 0.4869 0.4126 0.00 0.3515 18.28%
Adjusted Per Share Value based on latest NOSH - 228,999
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 19.35 19.07 12.26 9.85 6.99 10.18 3.19 35.00%
EPS 5.35 5.75 2.92 2.31 1.57 3.58 0.89 34.80%
DPS 1.35 0.98 0.55 0.24 0.73 0.48 0.06 67.94%
NAPS 0.2379 0.1952 0.1438 0.1179 0.0999 0.00 0.0567 26.97%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.52 3.28 1.50 0.65 0.73 1.43 0.39 -
P/RPS 4.49 4.23 3.00 1.60 2.53 2.26 1.98 14.60%
P/EPS 16.24 14.03 12.60 6.80 11.25 6.42 7.04 14.93%
EY 6.16 7.13 7.94 14.70 8.89 15.58 14.21 -12.99%
DY 1.56 1.22 1.50 1.54 4.15 2.10 1.03 7.15%
P/NAPS 3.65 4.14 2.56 1.33 1.77 0.00 1.11 21.92%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 21/05/15 22/05/14 23/05/13 24/05/12 19/08/11 17/05/10 -
Price 3.64 3.63 1.98 0.80 0.63 1.18 0.52 -
P/RPS 4.64 4.69 3.96 1.97 2.18 1.86 2.63 9.91%
P/EPS 16.80 15.53 16.63 8.37 9.71 5.30 9.38 10.19%
EY 5.95 6.44 6.01 11.95 10.30 18.88 10.66 -9.25%
DY 1.51 1.10 1.14 1.25 4.81 2.54 0.77 11.86%
P/NAPS 3.78 4.58 3.37 1.64 1.53 0.00 1.48 16.89%

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