VITROX CORPORATION BHD

KLSE (MYR): VITROX (0097)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

7.40

Today's Change

-0.22 (2.89%)

Day's Change

7.15 - 7.55

Trading Volume

5,297,100

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 478,452 561,204 574,922 750,249 680,124 470,379 339,592 394,684 327,488 234,026 160,288 169,939 14.49%
PBT 75,392 125,442 141,602 206,233 178,190 110,309 81,458 113,100 86,502 60,920 55,739 50,023 12.24%
Tax -7,332 -13,697 -14,015 -5,913 -8,792 -4,689 -1,807 -7,616 -3,483 3,929 -11,408 -914 35.41%
NP 68,060 111,745 127,587 200,320 169,398 105,620 79,651 105,484 83,019 64,849 44,331 49,109 11.18%
-
NP to SH 68,920 112,537 128,302 200,816 169,664 105,621 79,651 105,484 83,019 64,849 44,331 49,109 11.25%
-
Tax Rate 9.73% 10.92% 9.90% 2.87% 4.93% 4.25% 2.22% 6.73% 4.03% -6.45% 20.47% 1.83% -
Total Cost 410,392 449,459 447,335 549,929 510,726 364,759 259,941 289,200 244,469 169,177 115,957 120,830 15.64%
-
Net Worth 977,280 977,280 958,639 874,344 711,328 568,390 482,231 413,330 330,109 130,772 208,516 174,648 20.81%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 51,035 51,036 43,263 30,461 21,454 25,896 22,340 16,446 7,021 12,812 9,300 20.81%
Div Payout % - 45.35% 39.78% 21.54% 17.95% 20.31% 32.51% 21.18% 19.81% 10.83% 28.90% 18.94% -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 977,280 977,280 958,639 874,344 711,328 568,390 482,231 413,330 330,109 130,772 208,516 174,648 20.81%
NOSH 945,420 945,420 945,351 944,656 472,282 472,056 471,004 470,552 470,159 234,064 232,953 232,523 16.85%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 14.23% 19.91% 22.19% 26.70% 24.91% 22.45% 23.45% 26.73% 25.35% 27.71% 27.66% 28.90% -
ROE 7.05% 11.52% 13.38% 22.97% 23.85% 18.58% 16.52% 25.52% 25.15% 49.59% 21.26% 28.12% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 50.61 59.36 60.83 79.42 144.01 99.75 72.13 83.92 69.69 99.98 68.81 73.08 -2.01%
EPS 7.28 11.90 13.58 21.26 35.93 22.40 16.92 22.43 17.67 13.85 19.03 21.12 -4.78%
DPS 0.00 5.40 5.40 4.58 6.45 4.55 5.50 4.75 3.50 3.00 5.50 4.00 3.38%
NAPS 1.0337 1.0337 1.0143 0.9256 1.5062 1.2054 1.0242 0.8788 0.7025 0.5587 0.8951 0.7511 3.39%
Adjusted Per Share Value based on latest NOSH - 945,420
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 50.61 59.36 60.81 79.36 71.94 49.75 35.92 41.75 34.64 24.75 16.95 17.97 14.49%
EPS 7.28 11.90 13.57 21.24 17.95 11.17 8.42 11.16 8.78 6.86 4.69 5.19 11.26%
DPS 0.00 5.40 5.40 4.58 3.22 2.27 2.74 2.36 1.74 0.74 1.36 0.98 20.86%
NAPS 1.0337 1.0337 1.014 0.9248 0.7524 0.6012 0.5101 0.4372 0.3492 0.1383 0.2206 0.1847 20.81%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 29/03/24 29/03/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 7.58 7.58 7.29 7.65 19.92 14.70 7.92 6.29 6.21 3.71 3.44 2.27 -
P/RPS 14.98 12.77 11.98 9.63 13.83 14.74 10.98 7.50 8.91 3.71 5.00 3.11 16.15%
P/EPS 103.98 63.68 53.70 35.99 55.45 65.63 46.82 28.05 35.15 13.39 18.08 10.75 19.55%
EY 0.96 1.57 1.86 2.78 1.80 1.52 2.14 3.57 2.84 7.47 5.53 9.30 -16.36%
DY 0.00 0.71 0.74 0.60 0.32 0.31 0.69 0.76 0.56 0.81 1.60 1.76 -9.17%
P/NAPS 7.33 7.33 7.19 8.26 13.23 12.20 7.73 7.16 8.84 6.64 3.84 3.02 10.11%
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/04/24 25/04/24 22/02/24 23/02/23 25/02/22 24/02/21 27/02/20 26/02/19 22/02/18 24/02/17 25/02/16 25/02/15 -
Price 7.62 7.62 7.64 7.74 7.88 17.20 8.67 6.73 6.33 4.00 3.23 3.09 -
P/RPS 15.06 12.84 12.56 9.75 5.47 17.24 12.02 8.02 9.08 4.00 4.69 4.23 12.84%
P/EPS 104.53 64.02 56.28 36.41 21.93 76.79 51.25 30.01 35.83 14.44 16.97 14.63 16.13%
EY 0.96 1.56 1.78 2.75 4.56 1.30 1.95 3.33 2.79 6.93 5.89 6.83 -13.87%
DY 0.00 0.71 0.71 0.59 0.82 0.26 0.63 0.71 0.55 0.75 1.70 1.29 -6.41%
P/NAPS 7.37 7.37 7.53 8.36 5.23 14.27 8.47 7.66 9.01 7.16 3.61 4.11 6.95%

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
4 people like this. Showing 50 of 1,856 comments

James_Bond

Collected vitrox at 6.78, 6.79, 6.80! Cheers!

2023-11-08 17:35

James_Bond

Go go go vitrox!

2023-11-20 11:57

Dinokola

up up up vitrox

2023-11-21 23:02

Luisa7

shoot! thought can grab it at cheaper price like 6.60 ...

2023-11-22 16:30

Luisa7

Talking about ESG now. https://theedgemalaysia.com/node/691116

2023-11-28 14:18

Luisa7

Nice, break RM7 after they declare dividend

2023-12-04 17:07

James_Bond

Congrats my comrades for buying vitrox at dirty cheap low! Cheers!

2023-12-07 10:03

James_Bond

Go go go Vitrox!

2023-12-07 13:07

stockpick2me

wah, what happened? Semicon turning black horse?

2023-12-07 14:33

James_Bond

I m loving you, Vitrox! Cheers!

2023-12-07 14:57

James_Bond

Be informed that I will be taking profit on Vitrox slowly. Let the latecomers could join in as well! Cheers!

2023-12-07 15:02

James_Bond

Matched sell 7.20/7.21. Thanks! Merry Christmas!

2023-12-07 16:22

James_Bond

Going to use the profit to buy Starbucks merchandise later as Christmas presents… cheers!

2023-12-07 16:32

James_Bond

Sold some at 7.35! Cheers!

2023-12-08 11:07

RonnyWu

wow, it drops after you sold, James_Bond😮

2023-12-11 14:35

Rocky42

Good company can become better and better.

2023-12-12 14:48

RonnyWu

wish I had collected enough at 6.7x there

2023-12-13 12:04

Luisa7

Next stop, Aminvest's TP 😀

2023-12-13 13:57

RonnyWu

Rm8.60? need to wait for one year I guess

2023-12-28 09:14

RonnyWu

Kenanga stays 'neutral' on tech sector, anticipates cycle bottom and recovery in 2H. https://theedgemalaysia.com/node/696122

2024-01-05 13:13

stockpick2me

Slide down again. May be can collect it at below Rm7 again

2024-01-24 20:18

tim09

Bonus issue 1 for 1

2 months ago

gohkimhock

I still prefer a less number of shares high price to exhibit its high premium quality.

2 months ago

James_Bond

Hurray! I m right on Vitrox! Haha! Congrats my comrades!

2 months ago

SyahSyah

vitrox bagus, naik

2 months ago

SyahSyah

suka vitrox ini...

1 month ago

SyahSyah

tunggu beli dekat 0.7

1 month ago

stockpick2me

Heard that they going to expand into medical field (X-ray business) and build the college

1 month ago

SyahSyah

jomjom naik cepat

1 month ago

stockpick2me

Vitrox sedang naik. Don't you worry about it 😁

1 month ago

stockpick2me

Vitrox is heading towards RM8 now !! really Huat

3 weeks ago

SyahSyah

boleh naik lebih rm8, penggang lama sikit

3 weeks ago

stockpick2me

Vitrox akan naik lebih rm8 after Raya 😁

2 weeks ago

shareinvestment7

Vitrox has been downtrend since Jan 2022. Although the share price showed near term uptrend for past 1 month due to bonus issue, there is a strong resistance zone at 7.80-8.00. 1Q24 is expected to announce on 24/4/24 in conjunction with AGM / EGM for bonus issue. Based on the current sentiment, the upcoming QR carries a lot of uncertainties. Notably, the effective tax rate has been increasing over the last quarter which has eroded Vitrox's profit margin. If the result is below expectation, operator may press down again towards 7.00.

2 weeks ago

SyahSyah

business naik balik, kuat vitrox ini

1 week ago

stockpick2me

Next week Vitrox's will be out. Let's see about that

1 week ago

shareinvestment7

Vitrox fail to break resistance above 7.80, and today start turning down. Not a good sign before QR announcement.

3 days ago

SyahSyah

bing bing bong bong...vitrox memang boleh

2 days ago

stockpick2me

Nice, it declares dividend before AGM

2 days ago

shareinvestment7

After today QR, I could understand why the dividend is only 1.1 cent.

20 hours ago

howardmark

Going to RM 2.5. sell, cut loss and run for your life. Let those trapped at high price become long term investor haha ha...🤣

20 hours ago

Ron90

should be at RM 4 the most .. current valuation at 7 billion ..gi1er.

18 hours ago

pantor

Won't drop much. Very few sellers

17 hours ago

EatCoconutCanWin

Buy before too late. Next quarter upup 200% on AI and 6G

10 hours ago

howardmark

Perfect bull trap, perfect stock to steal your money, high risk. Get out ASAP. CUT LOSS CUT LOSS!!!

8 hours ago

shareinvestment7

Seriously no seller, drop 5% only. Hahaha. Warning sign has been there since 2 weeks ago. Good luck for those long term investors.

8 hours ago

EatCoconutCanWin

Upup

6 hours ago

SyahSyah

management bagus compani

6 hours ago

Ron90

PE 70x counter.. if you think thats not bubble going to burst.. its up to you, just don't follow the IB..

2 hours ago

Post a Comment