[VITROX] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 10.85%
YoY- 97.29%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 335,191 247,604 183,060 180,370 116,007 93,164 66,147 31.04%
PBT 89,461 69,222 57,163 55,373 28,317 23,171 15,544 33.85%
Tax -4,753 -1,402 -6,555 -938 -725 -1,283 -683 38.15%
NP 84,708 67,820 50,608 54,435 27,592 21,888 14,861 33.63%
-
NP to SH 84,708 67,820 50,608 54,435 27,592 21,888 14,861 33.63%
-
Tax Rate 5.31% 2.03% 11.47% 1.69% 2.56% 5.54% 4.39% -
Total Cost 250,483 179,784 132,452 125,935 88,415 71,276 51,286 30.23%
-
Net Worth 350,422 234,758 225,079 184,630 136,044 111,500 94,495 24.40%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 21,153 15,801 12,812 9,293 5,200 2,316 6,935 20.41%
Div Payout % 24.97% 23.30% 25.32% 17.07% 18.85% 10.58% 46.67% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 350,422 234,758 225,079 184,630 136,044 111,500 94,495 24.40%
NOSH 470,175 234,758 233,532 232,825 231,802 228,999 229,024 12.72%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 25.27% 27.39% 27.65% 30.18% 23.78% 23.49% 22.47% -
ROE 24.17% 28.89% 22.48% 29.48% 20.28% 19.63% 15.73% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 71.29 105.47 78.39 77.47 50.05 40.68 28.88 16.24%
EPS 18.02 28.89 21.67 23.38 11.90 9.56 6.49 18.54%
DPS 4.50 6.75 5.50 4.00 2.25 1.00 3.03 6.81%
NAPS 0.7453 1.00 0.9638 0.793 0.5869 0.4869 0.4126 10.35%
Adjusted Per Share Value based on latest NOSH - 232,825
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 35.44 26.18 19.35 19.07 12.26 9.85 6.99 31.05%
EPS 8.96 7.17 5.35 5.75 2.92 2.31 1.57 33.66%
DPS 2.24 1.67 1.35 0.98 0.55 0.24 0.73 20.53%
NAPS 0.3705 0.2482 0.2379 0.1952 0.1438 0.1179 0.0999 24.40%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 5.35 4.74 3.52 3.28 1.50 0.65 0.73 -
P/RPS 7.50 4.49 4.49 4.23 3.00 1.60 2.53 19.84%
P/EPS 29.70 16.41 16.24 14.03 12.60 6.80 11.25 17.55%
EY 3.37 6.09 6.16 7.13 7.94 14.70 8.89 -14.92%
DY 0.84 1.42 1.56 1.22 1.50 1.54 4.15 -23.36%
P/NAPS 7.18 4.74 3.65 4.14 2.56 1.33 1.77 26.27%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 26/04/18 18/05/17 25/05/16 21/05/15 22/05/14 23/05/13 24/05/12 -
Price 5.09 6.02 3.64 3.63 1.98 0.80 0.63 -
P/RPS 7.14 5.71 4.64 4.69 3.96 1.97 2.18 21.85%
P/EPS 28.25 20.84 16.80 15.53 16.63 8.37 9.71 19.47%
EY 3.54 4.80 5.95 6.44 6.01 11.95 10.30 -16.29%
DY 0.88 1.12 1.51 1.10 1.14 1.25 4.81 -24.64%
P/NAPS 6.83 6.02 3.78 4.58 3.37 1.64 1.53 28.30%

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