KLSE (MYR): VITROX (0097)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
7.30
Today's Change
-0.10 (1.35%)
Day's Change
7.21 - 7.41
Trading Volume
232,700
Market Cap
6,896 Million
NOSH
945 Million
Latest Quarter
30-Jun-2022 [#2]
Announcement Date
28-Jul-2022
Next Quarter
30-Sep-2022
Est. Ann. Date
21-Oct-2022
Est. Ann. Due Date
29-Nov-2022
QoQ | YoY
2.65% | 1.40%
Revenue | NP to SH
728,721.000 | 189,703.000
RPS | P/RPS
77.14 Cent | 9.46
EPS | P/E | EY
20.08 Cent | 36.35 | 2.75%
DPS | DY | Payout %
4.58 Cent | 0.63% | 22.80%
NAPS | P/NAPS
0.83 | 8.81
QoQ | YoY
0.38% | 32.69%
NP Margin | ROE
25.95% | 24.24%
F.Y. | Ann. Date
30-Jun-2022 | 28-Jul-2022
Latest Audited Result
31-Dec-2021
Announcement Date
20-Apr-2022
Next Audited Result
31-Dec-2022
Est. Ann. Date
20-Apr-2023
Est. Ann. Due Date
29-Jun-2023
Revenue | NP to SH
680,124.000 | 169,664.000
RPS | P/RPS
72.00 Cent | 10.14
EPS | P/E | EY
17.96 Cent | 40.64 | 2.46%
DPS | DY | Payout %
3.22 Cent | 0.44% | 17.95%
NAPS | P/NAPS
0.75 | 9.69
YoY
60.63%
NP Margin | ROE
24.91% | 23.85%
F.Y. | Ann. Date
31-Dec-2021 | 25-Feb-2022
Revenue | NP to SH
749,346.000 | 202,750.000
RPS | P/RPS
79.33 Cent | 9.20
EPS | P/E | EY
21.46 Cent | 34.01 | 2.94%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
1.33% | 24.64%
NP Margin | ROE
26.95% | 25.90%
F.Y. | Ann. Date
30-Jun-2022 | 28-Jul-2022
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | 31/12/13 | 31/12/12 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 749,346 | 728,721 | 680,124 | 470,379 | 339,592 | 394,684 | 327,488 | 234,026 | 160,288 | 169,939 | 106,104 | 88,871 | 25.35% | |
PBT | 201,936 | 195,427 | 178,190 | 110,309 | 81,458 | 113,100 | 86,502 | 60,920 | 55,739 | 50,023 | 24,807 | 21,557 | 26.43% | |
Tax | 48 | -6,297 | -8,792 | -4,689 | -1,807 | -7,616 | -3,483 | 3,929 | -11,408 | -914 | -744 | -1,066 | 26.40% | |
NP | 201,984 | 189,130 | 169,398 | 105,620 | 79,651 | 105,484 | 83,019 | 64,849 | 44,331 | 49,109 | 24,063 | 20,491 | 26.43% | |
- | ||||||||||||||
NP to SH | 202,750 | 189,703 | 169,664 | 105,621 | 79,651 | 105,484 | 83,019 | 64,849 | 44,331 | 49,109 | 24,063 | 20,491 | 26.45% | |
- | ||||||||||||||
Tax Rate | -0.02% | 3.22% | 4.93% | 4.25% | 2.22% | 6.73% | 4.03% | -6.45% | 20.47% | 1.83% | 3.00% | 4.95% | - | |
Total Cost | 547,362 | 539,591 | 510,726 | 364,759 | 259,941 | 289,200 | 244,469 | 169,177 | 115,957 | 120,830 | 82,041 | 68,380 | 25.01% | |
- | ||||||||||||||
Net Worth | 782,707 | 782,707 | 711,328 | 568,390 | 482,231 | 413,330 | 330,109 | 130,772 | 208,516 | 174,648 | 131,179 | 114,616 | 22.47% |
Dividend | ||||||||||||||
AQR | T4Q | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | 31/12/13 | 31/12/12 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Div | 62,911 | 43,260 | 30,461 | 21,454 | 25,896 | 22,340 | 16,446 | 7,021 | 12,812 | 9,300 | 5,200 | 2,315 | 33.13% | |
Div Payout % | 31.03% | 22.80% | 17.95% | 20.31% | 32.51% | 21.18% | 19.81% | 10.83% | 28.90% | 18.94% | 21.61% | 11.30% | - |
Equity | ||||||||||||||
AQR | T4Q | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | 31/12/13 | 31/12/12 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 782,707 | 782,707 | 711,328 | 568,390 | 482,231 | 413,330 | 330,109 | 130,772 | 208,516 | 174,648 | 131,179 | 114,616 | 22.47% | |
NOSH | 944,575 | 944,575 | 472,282 | 472,056 | 471,004 | 470,552 | 470,159 | 234,064 | 232,953 | 232,523 | 231,152 | 231,595 | 8.23% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | 31/12/13 | 31/12/12 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | 26.95% | 25.95% | 24.91% | 22.45% | 23.45% | 26.73% | 25.35% | 27.71% | 27.66% | 28.90% | 22.68% | 23.06% | - | |
ROE | 25.90% | 24.24% | 23.85% | 18.58% | 16.52% | 25.52% | 25.15% | 49.59% | 21.26% | 28.12% | 18.34% | 17.88% | - |
Per Share | ||||||||||||||
AQR | T4Q | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | 31/12/13 | 31/12/12 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 79.33 | 77.14 | 144.01 | 99.75 | 72.13 | 83.92 | 69.69 | 99.98 | 68.81 | 73.08 | 45.90 | 38.37 | 15.81% | |
EPS | 21.46 | 20.08 | 35.93 | 22.40 | 16.92 | 22.43 | 17.67 | 13.85 | 19.03 | 21.12 | 10.41 | 8.85 | 16.83% | |
DPS | 6.66 | 4.58 | 6.45 | 4.55 | 5.50 | 4.75 | 3.50 | 3.00 | 5.50 | 4.00 | 2.25 | 1.00 | 22.99% | |
NAPS | 0.8286 | 0.8286 | 1.5062 | 1.2054 | 1.0242 | 0.8788 | 0.7025 | 0.5587 | 0.8951 | 0.7511 | 0.5675 | 0.4949 | 13.15% |
Adjusted Per Share Value based on latest NOSH - 944,575 | ||||||||||||||
AQR | T4Q | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | 31/12/13 | 31/12/12 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 79.33 | 77.14 | 72.00 | 49.79 | 35.95 | 41.78 | 34.67 | 24.77 | 16.97 | 17.99 | 11.23 | 9.41 | 25.35% | |
EPS | 21.46 | 20.08 | 17.96 | 11.18 | 8.43 | 11.17 | 8.79 | 6.86 | 4.69 | 5.20 | 2.55 | 2.17 | 26.45% | |
DPS | 6.66 | 4.58 | 3.22 | 2.27 | 2.74 | 2.37 | 1.74 | 0.74 | 1.36 | 0.98 | 0.55 | 0.25 | 32.81% | |
NAPS | 0.8286 | 0.8286 | 0.753 | 0.6017 | 0.5105 | 0.4376 | 0.3495 | 0.1384 | 0.2207 | 0.1849 | 0.1389 | 0.1213 | 22.47% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | 31/12/13 | 31/12/12 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 30/06/22 | 30/06/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | 31/12/13 | 31/12/12 | - | |
Price | 7.20 | 7.20 | 19.92 | 14.70 | 7.92 | 6.29 | 6.21 | 3.71 | 3.44 | 2.27 | 1.23 | 0.65 | - | |
P/RPS | 9.08 | 9.33 | 13.83 | 14.74 | 10.98 | 7.50 | 8.91 | 3.71 | 5.00 | 3.11 | 2.68 | 1.69 | 26.29% | |
P/EPS | 33.54 | 35.85 | 55.45 | 65.63 | 46.82 | 28.05 | 35.15 | 13.39 | 18.08 | 10.75 | 11.82 | 7.35 | 25.15% | |
EY | 2.98 | 2.79 | 1.80 | 1.52 | 2.14 | 3.57 | 2.84 | 7.47 | 5.53 | 9.30 | 8.46 | 13.61 | -20.11% | |
DY | 0.92 | 0.64 | 0.32 | 0.31 | 0.69 | 0.76 | 0.56 | 0.81 | 1.60 | 1.76 | 1.83 | 1.54 | -16.01% | |
P/NAPS | 8.69 | 8.69 | 13.23 | 12.20 | 7.73 | 7.16 | 8.84 | 6.64 | 3.84 | 3.02 | 2.17 | 1.31 | 29.27% |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | 31/12/13 | 31/12/12 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 28/07/22 | 28/07/22 | 25/02/22 | 24/02/21 | 27/02/20 | 26/02/19 | 22/02/18 | 24/02/17 | 25/02/16 | 25/02/15 | 27/02/14 | 27/02/13 | - | |
Price | 7.61 | 7.61 | 7.88 | 17.20 | 8.67 | 6.73 | 6.33 | 4.00 | 3.23 | 3.09 | 1.38 | 0.695 | - | |
P/RPS | 9.59 | 9.86 | 5.47 | 17.24 | 12.02 | 8.02 | 9.08 | 4.00 | 4.69 | 4.23 | 3.01 | 1.81 | 13.06% | |
P/EPS | 35.46 | 37.89 | 21.93 | 76.79 | 51.25 | 30.01 | 35.83 | 14.44 | 16.97 | 14.63 | 13.26 | 7.86 | 12.06% | |
EY | 2.82 | 2.64 | 4.56 | 1.30 | 1.95 | 3.33 | 2.79 | 6.93 | 5.89 | 6.83 | 7.54 | 12.73 | -10.77% | |
DY | 0.88 | 0.60 | 0.82 | 0.26 | 0.63 | 0.71 | 0.55 | 0.75 | 1.70 | 1.29 | 1.63 | 1.44 | -6.06% | |
P/NAPS | 9.18 | 9.18 | 5.23 | 14.27 | 8.47 | 7.66 | 9.01 | 7.16 | 3.61 | 4.11 | 2.43 | 1.40 | 15.75% |
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.
We are locking profits on vitrox... thank you very much for 30%+ profits...
2022-03-23 14:46
Posted by software guy > 9 hours ago | Report Abuse
pang72 deleted all his tech stock up up up post? Genetech, Greatec, Kobay...all post deleted.
------------------
pang72 is a liar here.
His comments :-
Quote !!
Close your eyes to buy Jtiasa - He told all readers to buy, he sold and left earlier than others.
MPI will be 40.00 in next week - He told all readers to buy, he sold and left earlier than others.
Unquote !!
He is a liar, telling lies here and delete all his postings when the information given by him is not true and correct.
A liar without any creditability.
A pot is calling a kettle black. No difference in I3.
I3 is a public forum, everyone is entitled to write what he likes.
Do not attack others if you are also making mistakes.
2022-03-30 07:23
Apple168 your profit here is gone and will go down. Apple here the stock will limit down.
2022-04-07 14:44
lol. Vitrox still strong. As long not sudden down fall then Is still ok la
2022-04-22 11:22
Market still under emotional, if still manage to stand. That will be great
2 months ago
This can be found in US n some say in Vitrox. Waterfish...
RM2 seem ideal for this year.
1 month ago
2025 all car makers will occupy or replace more than 30 percent of electric car to the market in the world, this is trend
1 month ago
Habis , opr hike to 2.25 % , bye bye all the bubble high PE tech stocks !
1 month ago
Sell low buy high do not miss up, the price will be far away from your imagination soon
1 month ago
Obviously, this is the beginning of a new uptrend!!!
Don't let the noise in market to distract you.
2 weeks ago
apple168
https://www.bloomberg.com/news/articles/2022-03-21/powell-says-fed-rea...
2022-03-22 07:10