VITROX | VITROX CORPORATION BHD

8.25 (0.61%)
3

T-O (am): 8.21 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

VITROX | VITROX CORPORATION BHD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
27 Oct 22 Q3 Sep 22 3 31 Dec 22 185.58 52.95 50.84 27.4% 0.00 5.38 2.0% 10.3% 1.0% 20.4%
28 Jul 22 Q2 Jun 22 2 31 Dec 22 189.40 52.55 51.35 27.1% 0.00 5.44 2.2% 3.5% 2.6% 1.4%
27 Apr 22 Q1 Mar 22 1 31 Dec 22 185.28 48.42 50.02 27.0% 3.33 5.30 0.3% 42.6% 8.5% 63.0%
25 Feb 22 Q4 Dec 21 4 31 Dec 21 185.75 51.52 46.12 24.8% 2.50 9.77 10.4% 16.2% 9.2% 44.5%
21 Oct 21 Q3 Sep 21 3 31 Dec 21 168.29 42.94 42.21 25.1% 0.00 8.94 14.2% 36.0% 16.6% 42.1%
22 Jul 21 Q2 Jun 21 2 31 Dec 21 196.19 51.77 50.64 25.8% 0.00 10.73 51.1% 103.2% 65.0% 120.9%
22 Apr 21 Q1 Mar 21 1 31 Dec 21 129.88 31.96 30.70 23.6% 3.95 6.50 18.7% 43.9% 3.8% 45.7%
24 Feb 21 Q4 Dec 20 4 31 Dec 20 159.79 33.17 31.92 20.0% 1.75 6.77 29.1% 68.0% 7.4% 79.4%
22 Oct 20 Q3 Sep 20 3 31 Dec 20 123.75 31.52 29.71 24.0% 0.00 6.30 28.2% 86.1% 29.6% 114.5%
23 Jul 20 Q2 Jun 20 2 31 Dec 20 96.55 23.68 22.92 23.7% 2.80 4.87 6.9% 8.4% 8.8% 6.0%
28 May 20 Q1 Mar 20 1 31 Dec 20 90.29 21.94 21.07 23.3% 2.80 4.47 5.0% 1.5% 18.4% 10.8%
27 Feb 20 Q4 Dec 19 4 31 Dec 19 95.10 17.21 17.79 18.7% 1.50 3.78 43.0% 14.0% 28.4% 39.6%
24 Oct 19 Q3 Sep 19 3 31 Dec 19 66.51 14.30 13.86 20.8% 0.00 2.94 25.3% 34.6% 43.2% 50.5%
25 Jul 19 Q2 Jun 19 2 31 Dec 19 89.03 25.02 24.39 27.4% 0.00 5.18 0.1% 15.2% 3.3% 12.1%
25 Apr 19 Q1 Mar 19 1 31 Dec 19 88.96 24.93 23.62 26.6% 4.00 5.02 19.6% 15.1% 19.8% 16.6%
26 Feb 19 Q4 Dec 18 4 31 Dec 18 110.58 31.29 29.45 26.6% 1.75 6.26 8.7% 15.3% 5.1% 42.3%
25 Oct 18 Q3 Sep 18 3 31 Dec 18 101.77 30.02 28.02 27.5% 0.00 5.96 3.1% 20.6% 0.9% 25.0%
26 Jul 18 Q2 Jun 18 2 31 Dec 18 105.02 29.51 27.76 26.4% 0.00 5.90 35.8% 35.3% 37.0% 30.1%
26 Apr 18 Q1 Mar 18 1 31 Dec 18 77.31 22.27 20.26 26.2% 3.00 4.31 19.4% 11.1% 2.1% 9.1%
22 Feb 18 Q4 Dec 17 4 31 Dec 17 95.89 21.35 20.70 21.6% 1.50 4.40 13.7% 50.5% 7.6% 8.6%
16 Nov 17 Q3 Sep 17 3 31 Dec 17 84.36 23.41 22.41 26.6% 0.00 4.77 8.7% 46.3% 5.0% 41.2%
17 Aug 17 Q2 Jun 17 2 31 Dec 17 77.62 22.42 21.34 27.5% 0.00 9.09 11.5% 37.0% 14.9% 48.0%
18 May 17 Q1 Mar 17 1 31 Dec 17 69.61 19.32 18.57 26.7% 4.00 7.91 9.3% 24.2% 2.6% 19.0%
24 Feb 17 Q4 Dec 16 4 31 Dec 16 63.71 18.78 19.06 29.9% 2.50 8.14 10.5% 32.6% 20.1% 104.3%
17 Nov 16 Q3 Sep 16 3 31 Dec 16 57.65 16.00 15.87 27.5% 0.00 6.78 1.8% 43.9% 10.1% 0.9%
18 Aug 16 Q2 Jun 16 2 31 Dec 16 56.64 15.13 14.42 25.5% 3.50 6.17 1.1% 45.5% 7.6% 44.7%
25 May 16 Q1 Mar 16 1 31 Dec 16 56.03 11.01 15.60 27.8% 0.00 6.68 16.6% 68.5% 67.2% 67.5%
25 Feb 16 Q4 Dec 15 4 31 Dec 15 48.06 13.04 9.33 19.4% 1.50 4.00 20.0% 13.1% 40.7% 32.1%
19 Nov 15 Q3 Sep 15 3 31 Dec 15 40.06 19.61 15.72 39.2% 0.00 6.75 2.9% 1.4% 57.8% 38.1%
20 Aug 15 Q2 Jun 15 2 31 Dec 15 38.91 13.51 9.97 25.6% 4.00 4.28 17.0% 40.2% 7.0% 50.2%
21 May 15 Q1 Mar 15 1 31 Dec 15 33.26 9.58 9.31 28.0% 0.00 4.00 21.8% 45.7% 32.2% 133.6%
25 Feb 15 31/12/14 4 31/12/14 42.50 13.51 13.74 32.3% 2.00 5.91 7.6% 49.0% 20.6% 161.2%

Historical Dividends

Financial Ratios

EPS 21.0 sen
Trailing PE (Sector Median: 24.4) 39.3
PEG 2.02
Altman Z 1.9
Beaver 0.356
Current Ratio 3.75
Debt-Equity (DE) Ratio 0.35
FCF Yield 0.92 %
Revenue QoQ -2.01 %
Revenue YoY 10.27%
Profit QoQ -0.99 %
Profit YoY 20.45 %
Profit Margin (Sector Median: 14.3) 26.59 %
ROE (ROIC: 22.1) 23.72 %
Dividend Per Share (DPS) 5.83 sen
Dividend Yield (DY) 0.71 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 24.4)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 14.3)
ROE (ROIC: 20.1)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Average Analysts FV based on 4 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.88
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 40.37
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 1908.95
Expected Revenue (M) 8446.66
Expected Growth (%) 43.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


DATO' SERI DR KIEW KWONG SEN reduced 50000.0 units announced on 21 Sep 2022 at ~RM7.33

CHUAH POAY NGEE added 3000.0 units announced on 07 Mar 2022 at ~RM7.25

CHUAH POAY NGEE added 6300.0 units announced on 27 Jan 2022 at ~RM7.62

CHUAH POAY NGEE added 4000.0 units announced on 26 Jan 2022 at ~RM7.7

SIAW KOK TONG added 89950328.0 units announced on 21 Jan 2022 at ~RM7.93

DATUK IR DR. AHMAD FADZIL BIN MOHAMAD HANI added 1537500.0 units announced on 21 Jan 2022 at ~RM7.93

DATO' SERI DR KIEW KWONG SEN added 6529700.0 units announced on 21 Jan 2022 at ~RM7.93

YEOH SHIH HOONG added 48325464.0 units announced on 21 Jan 2022 at ~RM7.93

MARY YEO CHEW YEN added 37000.0 units announced on 21 Jan 2022 at ~RM7.93

CHUAH POAY NGEE added 384000.0 units announced on 21 Jan 2022 at ~RM7.93

CHU JENN WENG added 126978334.0 units announced on 21 Jan 2022 at ~RM7.93

DATUK IR DR. AHMAD FADZIL BIN MOHAMAD HANI reduced 1800.0 units announced on 06 Dec 2021 at ~RM21.3

DATUK IR DR. AHMAD FADZIL BIN MOHAMAD HANI reduced 20000.0 units announced on 26 Nov 2021 at ~RM20.0

CHUAH POAY NGEE added 10000.0 units announced on 26 Oct 2021 at ~RM19.4

CHUAH POAY NGEE reduced 5000.0 units announced on 04 Aug 2021 at ~RM19.2

CHUAH POAY NGEE reduced 10000.0 units announced on 27 Jul 2021 at ~RM18.26

CHUAH POAY NGEE added 5000.0 units announced on 11 Mar 2021 at ~RM13.94

CHUAH POAY NGEE added 10000.0 units announced on 01 Mar 2021 at ~RM16.2

DATO' SERI DR KIEW KWONG SEN reduced 50000.0 units announced on 22 Jan 2021 at ~RM16.0

DATUK IR DR. AHMAD FADZIL BIN MOHAMAD HANI reduced 20000.0 units announced on 20 Jan 2021 at ~RM15.4

CHUAH POAY NGEE reduced 10000.0 units announced on 20 Jan 2021 at ~RM15.4

CHUAH POAY NGEE reduced 20000.0 units announced on 15 Jan 2021 at ~RM14.98

CHUAH POAY NGEE added 15000.0 units announced on 11 Jan 2021 at ~RM13.56

DATUK IR DR. AHMAD FADZIL BIN MOHAMAD HANI reduced 21100.0 units announced on 09 Dec 2020 at ~RM14.94

DATUK IR DR. AHMAD FADZIL BIN MOHAMAD HANI reduced 11500.0 units announced on 02 Dec 2020 at ~RM14.1

CHUAH POAY NGEE added 5000.0 units announced on 25 Nov 2020 at ~RM14.5

DATUK IR DR. AHMAD FADZIL BIN MOHAMAD HANI reduced 20000.0 units announced on 25 Nov 2020 at ~RM14.9

DATUK IR DR. AHMAD FADZIL BIN MOHAMAD HANI reduced 20000.0 units announced on 10 Nov 2020 at ~RM15.04

DATO' SERI DR KIEW KWONG SEN reduced 42200.0 units announced on 10 Nov 2020 at ~RM15.04

DATUK IR DR. AHMAD FADZIL BIN MOHAMAD HANI reduced 20000.0 units announced on 18 Sep 2020 at ~RM12.66

DATO' SERI DR KIEW KWONG SEN reduced 30000.0 units announced on 18 Sep 2020 at ~RM12.56

DATUK IR DR. AHMAD FADZIL BIN MOHAMAD HANI reduced 5100.0 units announced on 04 Sep 2020 at ~RM12.54

DATUK IR DR. AHMAD FADZIL BIN MOHAMAD HANI reduced 40000.0 units announced on 28 Aug 2020 at ~RM12.4

PROF IR. DR. AHMAD FADZIL BIN MOHAMAD HANI reduced 10000.0 units announced on 25 Aug 2020 at ~RM12.04

DATO' SERI DR KIEW KWONG SEN reduced 31900.0 units announced on 25 Aug 2020 at ~RM12.04

PROF IR. DR. AHMAD FADZIL BIN MOHAMAD HANI reduced 50000.0 units announced on 30 Jul 2020 at ~RM11.62

Summary


Market Cap: 7793 M.

Number of Shares: 944 M.

Adjusted Float: 45.1%.

Stock highly correlated with

D&O (93%)

GREATEC (93%)

INARI (92%)

MPI (92%)

ViTrox Corporation Berhad is engaged in the development and production of machine vision inspection systems and printed circuit board assemblies for microprocessor applications primarily in Malaysia and the Asia Pacific. Its products include mark, lead, and package defects inspection systems for semiconductor manufacturers. The company also provides customized solutions for 3D lead inspection, sub-pixel accuracy measurement systems, 4-in-1 integrated, and high-speed on-the-fly vision systems. In addition, it is involved in the development and production of automated optical inspection and advanced vision inspection systems, as well as vision handler solutions for surface, marking or dimensional defect inspection. The company, formerly known as ViTrox Corporation Sdn Bhd was incorporated in April 2004 and is headquartered in Penang, Malaysia.

Sectors: Technology, Semiconductors, Mid Cap, Automation, ATE

Code: 0097

Website: http://www.vitrox.com/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 31-Mar-2022

Shareholder Value (M)
Chu Jenn Weng 2095.45
Siaw Kok Tong 1482.94
Yeoh Shih Hoong 731.73
Tan Booi Charn 239.23
DBS Bank Ltd 150.4
Kumpulan Wang Persaraan (Diperbadankan) 135.59
Kiew Kwong Sen 107.54
Cheong Siew Chyuan 98.19
Voyager Assets Limited 90.39
Wong Ting Lik 77.15
Chua Siew Kim 73.25
Norges Bank 69.35
Credit Suisse 66.24
Tan Hong Soon 66.24
Public Islamic Select Treasures Fund 60.78
Employees Provident Fund Board 55.33
Lim Yee @ Lim Wei Yee 47.54
Prulink Equity Fund 45.98
Eastspring Investmentssmall-Cap Fund 42.08
Wee Kah Khim 40.52
Vanguard Emerging Markets Stock Index Fund 40.52
Barings Asean Frontiers Fund 38.96
Public Islamic Dividend Fund 36.63
Vanguard Total International Stock Index Fund 35.85
Wong Yoke Fong @ Wong Nyok Fing 34.29
Su Sow Boay 34.29
State Street Bank & Trust Company 34.29
Pacific Assets Trust PLC 32.73
Citibank New York 30.39

This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.