[VITROX] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[VITROX] VITROX CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 14.19%
YoY- -7.03%
Quarter Report
Latest QR
Upcoming QR
VITROX's Result
VITROX's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 406,328 335,191 247,604 183,060 180,370 116,007 93,164 27.80%
PBT 115,751 89,461 69,222 57,163 55,373 28,317 23,171 30.73%
Tax -6,911 -4,753 -1,402 -6,555 -938 -725 -1,283 32.38%
NP 108,840 84,708 67,820 50,608 54,435 27,592 21,888 30.63%
-
NP to SH 108,840 84,708 67,820 50,608 54,435 27,592 21,888 30.63%
-
Tax Rate 5.97% 5.31% 2.03% 11.47% 1.69% 2.56% 5.54% -
Total Cost 297,488 250,483 179,784 132,452 125,935 88,415 71,276 26.87%
-
Net Worth 437,359 350,422 234,758 225,079 184,630 136,044 111,500 25.56%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 27,054 21,153 15,801 12,812 9,293 5,200 2,316 50.60%
Div Payout % 24.86% 24.97% 23.30% 25.32% 17.07% 18.85% 10.58% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 437,359 350,422 234,758 225,079 184,630 136,044 111,500 25.56%
NOSH 470,582 470,175 234,758 233,532 232,825 231,802 228,999 12.74%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 26.79% 25.27% 27.39% 27.65% 30.18% 23.78% 23.49% -
ROE 24.89% 24.17% 28.89% 22.48% 29.48% 20.28% 19.63% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 86.35 71.29 105.47 78.39 77.47 50.05 40.68 13.35%
EPS 23.13 18.02 28.89 21.67 23.38 11.90 9.56 15.85%
DPS 5.75 4.50 6.75 5.50 4.00 2.25 1.00 33.83%
NAPS 0.9294 0.7453 1.00 0.9638 0.793 0.5869 0.4869 11.37%
Adjusted Per Share Value based on latest NOSH - 233,532
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 21.48 17.72 13.09 9.68 9.53 6.13 4.92 27.82%
EPS 5.75 4.48 3.58 2.68 2.88 1.46 1.16 30.56%
DPS 1.43 1.12 0.84 0.68 0.49 0.27 0.12 51.10%
NAPS 0.2312 0.1852 0.1241 0.119 0.0976 0.0719 0.0589 25.58%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 7.18 5.35 4.74 3.52 3.28 1.50 0.65 -
P/RPS 8.32 7.50 4.49 4.49 4.23 3.00 1.60 31.60%
P/EPS 31.04 29.70 16.41 16.24 14.03 12.60 6.80 28.78%
EY 3.22 3.37 6.09 6.16 7.13 7.94 14.70 -22.35%
DY 0.80 0.84 1.42 1.56 1.22 1.50 1.54 -10.33%
P/NAPS 7.73 7.18 4.74 3.65 4.14 2.56 1.33 34.06%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 25/04/19 26/04/18 18/05/17 25/05/16 21/05/15 22/05/14 23/05/13 -
Price 7.25 5.09 6.02 3.64 3.63 1.98 0.80 -
P/RPS 8.40 7.14 5.71 4.64 4.69 3.96 1.97 27.32%
P/EPS 31.35 28.25 20.84 16.80 15.53 16.63 8.37 24.60%
EY 3.19 3.54 4.80 5.95 6.44 6.01 11.95 -19.74%
DY 0.79 0.88 1.12 1.51 1.10 1.14 1.25 -7.35%
P/NAPS 7.80 6.83 6.02 3.78 4.58 3.37 1.64 29.66%

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