ViTrox Corporation Bhd
Buy, Hold or Sell?
Let's analyse ViTrox Corporation Bhd together
I guess you are interested in ViTrox Corporation Bhd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.
I'm going to help you getting a better view of ViTrox Corporation Bhd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.
You can find me behind Let's Analyse Together in the top-right of each section.
Get notifications about ViTrox Corporation Bhd
I send you an email if I find something interesting about ViTrox Corporation Bhd.
Quick analysis of ViTrox Corporation Bhd (30 sec.)
What can you expect buying and holding a share of ViTrox Corporation Bhd? (30 sec.)
How much money do you get?
What is your share worth?
+ What do you gain per year?
1. Valuation of ViTrox Corporation Bhd (5 min.)
RM7.50
RM0.95
RM-0.41 - RM0.98
RM0.55 - RM1.94
2. Growth of ViTrox Corporation Bhd (5 min.)
Is ViTrox Corporation Bhd growing?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
How rich? | $194m | $156.5m | $31.7m | 16.9% |
How much money is ViTrox Corporation Bhd making?
Current year | Previous year | Grow | Grow % | |
---|---|---|---|---|
Making money | $9m | $10.1m | -$1m | -11.5% |
Net Profit Margin | 25.7% | 26.0% | - | - |
How much money comes from the company's main activities?
3. Financial Health of ViTrox Corporation Bhd (5 min.)
4. Comparing to competitors in the Semiconductor Equipment & Materials industry (5 min.)
Industry Rankings (Semiconductor Equipment & Materials)
What can you expect buying and holding a share of ViTrox Corporation Bhd? (5 min.)
Welcome investor! ViTrox Corporation Bhd's management wants to use your money to grow the business. In return you get a share of ViTrox Corporation Bhd.
What can you expect buying and holding a share of ViTrox Corporation Bhd?
First you should know what it really means to hold a share of ViTrox Corporation Bhd. And how you can make/lose money.
Speculation
The Price per Share of ViTrox Corporation Bhd is RM7.5. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.
If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:
- The fundamentals: the financial health trends of ViTrox Corporation Bhd.
- The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
- The book value: what is the market price compared to it's book value.
Investing
If you really want to invest in ViTrox Corporation Bhd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:
- You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is RM0.95. Based on the TTM, the Book Value Change Per Share is RM0.05 per quarter. Based on the YOY, the Book Value Change Per Share is RM0.02 per quarter.
- You may receive quarterly/yearly dividend in the form of additional shares.
- You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is RM0.01 per quarter.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
RM | % of Price per Share | RM | % of Price per Share | RM | % of Price per Share | RM | % of Price per Share | RM | % of Price per Share | |
Usd Eps | 0.01 | 0.1% | 0.01 | 0.1% | 0.01 | 0.1% | 0.01 | 0.1% | 0.01 | 0.1% |
Usd Book Value Change Per Share | 0.02 | 0.2% | 0.01 | 0.1% | 0.00 | 0.1% | 0.01 | 0.1% | 0.00 | 0.1% |
Usd Dividend Per Share | 0.00 | 0.0% | 0.00 | 0.0% | 0.00 | 0.1% | 0.00 | 0.0% | 0.00 | 0.0% |
Usd Total Gains Per Share | 0.02 | 0.3% | 0.01 | 0.2% | 0.01 | 0.1% | 0.01 | 0.1% | 0.01 | 0.1% |
Usd Price Per Share | 1.70 | - | 1.65 | - | 2.95 | - | 2.16 | - | 1.47 | - |
Price to Earnings Ratio | 50.54 | - | 47.73 | - | 72.28 | - | 76.72 | - | 67.71 | - |
Price-to-Total Gains Ratio | 89.00 | - | 141.17 | - | 138.43 | - | 273.20 | - | 311.87 | - |
Price to Book Ratio | 8.37 | - | 8.88 | - | 18.53 | - | 16.30 | - | 15.43 | - |
Price-to-Total Gains Ratio | 89.00 | - | 141.17 | - | 138.43 | - | 273.20 | - | 311.87 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 1.60125 |
Number of shares | 624 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.00 | 0.00 |
Usd Book Value Change Per Share | 0.01 | 0.01 |
Usd Total Gains Per Share | 0.01 | 0.01 |
Gains per Quarter (624 shares) | 8.40 | 5.36 |
Gains per Year (624 shares) | 33.58 | 21.46 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 7 | 26 | 24 | 6 | 15 | 11 |
2 | 14 | 53 | 58 | 13 | 30 | 32 |
3 | 22 | 79 | 92 | 19 | 45 | 53 |
4 | 29 | 105 | 126 | 25 | 61 | 74 |
5 | 36 | 132 | 160 | 32 | 76 | 95 |
6 | 43 | 158 | 194 | 38 | 91 | 116 |
7 | 50 | 185 | 228 | 44 | 106 | 137 |
8 | 58 | 211 | 262 | 51 | 121 | 158 |
9 | 65 | 237 | 296 | 57 | 136 | 179 |
10 | 72 | 264 | 330 | 63 | 151 | 200 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% | 40.0 | 0.0 | 0.0 | 100.0% | 49.0 | 1.0 | 0.0 | 98.0% |
Book Value Change Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 11.0 | 1.0 | 0.0 | 91.7% | 19.0 | 1.0 | 0.0 | 95.0% | 39.0 | 1.0 | 0.0 | 97.5% | 44.0 | 3.0 | 3.0 | 88.0% |
Dividend per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 19.0 | 0.0 | 1.0 | 95.0% | 34.0 | 0.0 | 6.0 | 85.0% | 41.0 | 0.0 | 9.0 | 82.0% |
Total Gains per Share | 4.0 | 0.0 | 0.0 | 100.0% | 11.0 | 1.0 | 0.0 | 91.7% | 19.0 | 1.0 | 0.0 | 95.0% | 39.0 | 1.0 | 0.0 | 97.5% | 48.0 | 1.0 | 1.0 | 96.0% |
Fundamentals of ViTrox Corporation Bhd
About ViTrox Corporation Bhd
ViTrox Corporation Berhad, an investment holding company, designs, manufactures, and sells automated vision inspection equipment and system-on-chip embedded electronics devices for the semiconductor and electronics packaging industries. The company offers tray-based vision handlers for final inspection on various IC packages handled in tray; post seal vision inspection handlers for reel to reel inspection; wafer vision inspection handlers that offers an advanced solution for 2D surface defect inspections, measurements, and multiple handling mechanisms; 3D and line scan vision inspection systems; and digital automated vision inspection equipment and modules. It also provides printed circuit board assembly products, including advanced 3D solder paste inspection, advanced 3D optical inspection, and advanced 3D X-ray inspection, as well as advanced robotic vision systems; and electronics communication systems. In addition, the company provides precision agricultural equipment, agricultural produce, and materials; education and training services, as well as undertakes research and development activities. It serves semiconductor outsourced assembly and test companies, printed circuit board manufacturers, electronics assemblies companies, original equipment manufacturers, original design manufacturers, electronics manufacturing services providers, and contract manufacturers. The company was founded in 2000 and is headquartered in Simpang Ampat, Malaysia.
Fundamental data was last updated by Penke on 2023-09-16 20:17:04.
Financial Health
Compared to previous year | Compared to industry | |
---|---|---|
The company is making a huge profit. | ||
Using its assets, the company is less efficient in making profit. | ||
Using its investors money, the company is inefficient in making profit. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating very efficient. | ||
The company is very efficient in keeping operating costs low. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is very able to pay all its short-term debts. | ||
The company is very able to pay all its short-term debts with the most liquid assets. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is very able to pay all its debts by selling its assets. | ||
The company is very able to pay all its debts with equity. |
Valuation
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is overpriced. | ||
Based on the earnings, the company is overpriced. | ||
Based on how much money comes from the company's main activities, the company is expensive. |
1.1. Profitability of ViTrox Corporation Bhd.
1.1. Profitability
1.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare ViTrox Corporation Bhd to the Semiconductor Equipment & Materials industry mean.
- A Net Profit Margin of 25.2% means that RM0.25 for each RM1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of ViTrox Corporation Bhd:
Trends
- The YOY is 26.0%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 24.8%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 25.8%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 25.2% | TTM | 25.7% | -0.5% | |
TTM | 25.7% | YOY | 26.0% | -0.3% | |
TTM | 25.7% | 5Y | 24.8% | +1.0% | |
5Y | 24.8% | 10Y | 25.8% | -1.1% |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Net Profit Margin with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 12.0%. trending up. +2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 11.8%. trending up. +2
1.1.2. Return on Assets
- Above 5% is considered healthy but always compare ViTrox Corporation Bhd to the Semiconductor Equipment & Materials industry mean.
- 3.2% Return on Assets means that ViTrox Corporation Bhd generated RM0.03 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of ViTrox Corporation Bhd:
Trends
- The YOY is 4.7%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 4.1%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 4.6%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 3.2% | TTM | 3.7% | -0.5% | |
TTM | 3.7% | YOY | 4.7% | -1.0% | |
TTM | 3.7% | 5Y | 4.1% | -0.4% | |
5Y | 4.1% | 10Y | 4.6% | -0.4% |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Return on Assets with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 1.5%. trending up. +2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 1.6%. trending up. +2
1.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare ViTrox Corporation Bhd to the Semiconductor Equipment & Materials industry mean.
- 4.1% Return on Equity means ViTrox Corporation Bhd generated RM0.04 for each RM1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of ViTrox Corporation Bhd:
Trends
- The YOY is 6.5%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 5.5%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 6.1%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 4.1% | TTM | 4.9% | -0.7% | |
TTM | 4.9% | YOY | 6.5% | -1.6% | |
TTM | 4.9% | 5Y | 5.5% | -0.6% | |
5Y | 5.5% | 10Y | 6.1% | -0.6% |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Return on Equity with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 2.6%. trending up. +2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 2.7%. trending up. +2
1.2. Operating Efficiency of ViTrox Corporation Bhd.
1.2. Operating Efficiency
1.2.1. Operating Margin
- Measures how much profit ViTrox Corporation Bhd makes for each RM1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
- Above 15% is considered healthy but always compare ViTrox Corporation Bhd to the Semiconductor Equipment & Materials industry mean.
- An Operating Margin of 27.7% means the company generated RM0.28 for each RM1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of ViTrox Corporation Bhd:
Trends
- The YOY is 26.9%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 26.2%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 27.3%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 27.7% | TTM | 27.9% | -0.2% | |
TTM | 27.9% | YOY | 26.9% | +1.0% | |
TTM | 27.9% | 5Y | 26.2% | +1.7% | |
5Y | 26.2% | 10Y | 27.3% | -1.2% |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Operating Margin with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 13.0%. trending up. +2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 4.7%. trending up. +2
1.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Semiconductor Equipment & Materials industry mean).
- An Operation Ratio of 0.72 means that the operating costs are RM0.72 for each RM1 in net sales.
Let's take a look of the Operating Ratio trends of ViTrox Corporation Bhd:
Trends
- The YOY is 0.226. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.306. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.255. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.720 | TTM | 0.197 | +0.523 | |
TTM | 0.197 | YOY | 0.226 | -0.029 | |
TTM | 0.197 | 5Y | 0.306 | -0.108 | |
5Y | 0.306 | 10Y | 0.255 | +0.051 |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Operating Ratio with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 1.444. trending down. +2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 1.419. trending down. +2
1.3. Liquidity of ViTrox Corporation Bhd.
1.3. Liquidity
1.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Semiconductor Equipment & Materials industry mean).
- A Current Ratio of 4.10 means the company has RM4.10 in assets for each RM1 in short-term debts.
Let's take a look of the Current Ratio trends of ViTrox Corporation Bhd:
Trends
- The YOY is 3.476. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 4.122. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 4.324. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 4.104 | TTM | 4.169 | -0.065 | |
TTM | 4.169 | YOY | 3.476 | +0.692 | |
TTM | 4.169 | 5Y | 4.122 | +0.047 | |
5Y | 4.122 | 10Y | 4.324 | -0.202 |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Current Ratio with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 2.366. trending up. +2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 2.499. trending up. +2
1.3.2. Quick Ratio
- Above 1 is considered healthy but always compare ViTrox Corporation Bhd to the Semiconductor Equipment & Materials industry mean.
- A Quick Ratio of 3.05 means the company can pay off RM3.05 for each RM1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of ViTrox Corporation Bhd:
Trends
- The YOY is 2.449. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 2.826. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 2.182. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 3.052 | TTM | 3.062 | -0.009 | |
TTM | 3.062 | YOY | 2.449 | +0.613 | |
TTM | 3.062 | 5Y | 2.826 | +0.235 | |
5Y | 2.826 | 10Y | 2.182 | +0.644 |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Quick Ratio with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 0.838. trending up. +2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 0.902. trending up. +2
1.4. Solvency of ViTrox Corporation Bhd.
1.3. Liquidity
1.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare ViTrox Corporation Bhd to Semiconductor Equipment & Materials industry mean.
- A Debt to Asset Ratio of 0.23 means that ViTrox Corporation Bhd assets are financed with 22.7% credit (debt) and the remaining percentage (100% - 22.7%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of ViTrox Corporation Bhd:
Trends
- The YOY is 0.265. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.247. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.250. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.227 | TTM | 0.232 | -0.004 | |
TTM | 0.232 | YOY | 0.265 | -0.033 | |
TTM | 0.232 | 5Y | 0.247 | -0.015 | |
5Y | 0.247 | 10Y | 0.250 | -0.003 |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 0.367. trending down. +2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 0.378. trending down. +2
1.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare ViTrox Corporation Bhd to the Semiconductor Equipment & Materials industry mean.
- A Debt to Equity ratio of 29.4% means that company has RM0.29 debt for each RM1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of ViTrox Corporation Bhd:
Trends
- The YOY is 0.361. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.330. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.336. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.294 | TTM | 0.302 | -0.008 | |
TTM | 0.302 | YOY | 0.361 | -0.058 | |
TTM | 0.302 | 5Y | 0.330 | -0.027 | |
5Y | 0.330 | 10Y | 0.336 | -0.007 |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 0.588. trending down. +2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 0.641. trending down. +2
2. Market Valuation of ViTrox Corporation Bhd
2.1. Earnings Per Share
2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare ViTrox Corporation Bhd to the Semiconductor Equipment & Materials industry mean.
- A PE ratio of 50.54 means the investor is paying RM50.54 for every RM1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of ViTrox Corporation Bhd:
Trends
- The YOY is 72.283. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 76.725. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 67.715. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 47.499 | MRQ | 50.538 | -3.040 | |
MRQ | 50.538 | TTM | 47.729 | +2.809 | |
TTM | 47.729 | YOY | 72.283 | -24.554 | |
TTM | 47.729 | 5Y | 76.725 | -28.996 | |
5Y | 76.725 | 10Y | 67.715 | +9.010 |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 17.731. trending up. -2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 16.879. trending up. -2
2.2. Price To Free Cash Flow Ratio
Let's take a look of the Price To Free Cash Flow Ratio trends of ViTrox Corporation Bhd:
- The EOD is 566.178. Based on how much money comes from the company's main activities, the company is expensive. -2
- The MRQ is 602.414. Based on how much money comes from the company's main activities, the company is expensive. -2
- The TTM is 177.703. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
- The YOY is 361.338. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 512.470. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 341.376. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 566.178 | MRQ | 602.414 | -36.235 | |
MRQ | 602.414 | TTM | 177.703 | +424.711 | |
TTM | 177.703 | YOY | 361.338 | -183.635 | |
TTM | 177.703 | 5Y | 512.470 | -334.767 | |
5Y | 512.470 | 10Y | 341.376 | +171.094 |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 5.577. trending up. -2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 2.011. trending up. -2
2. Book Value per Share
2.3. Price to Book Ratio
- At or below 1 is considered healthy (always compare to Semiconductor Equipment & Materials industry mean).
- A PB ratio of 8.37 means the investor is paying RM8.37 for each RM1 in book value.
Let's take a look of the Price to Book Ratio trends of ViTrox Corporation Bhd:
Trends
- The YOY is 18.534. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 16.296. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 15.431. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 7.870 | MRQ | 8.373 | -0.504 | |
MRQ | 8.373 | TTM | 8.884 | -0.511 | |
TTM | 8.884 | YOY | 18.534 | -9.650 | |
TTM | 8.884 | 5Y | 16.296 | -7.412 | |
5Y | 16.296 | 10Y | 15.431 | +0.865 |
Compared to industry (Semiconductor Equipment & Materials)
Let compare the company's Price to Book Ratio with the average (mean) in the Semiconductor Equipment & Materials industry:
- The MRQ average (mean) in the Semiconductor Equipment & Materials industry is 2.643. trending up. -2
- The TTM average (mean) in the Semiconductor Equipment & Materials industry is 2.388. trending up. -2
2. Total Gains per Share
3. Summary
3.1. Key Performance Indicators
The key performance indicators of ViTrox Corporation Bhd compared to the Most Recent Quarter (MRQ).
End of day | +/- | Most Recent Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 0.077 | 0.049 | +56% | 0.021 | +264% | 0.028 | +172% | 0.021 | +272% |
Book Value Per Share | - | - | 0.953 | 0.869 | +10% | 0.757 | +26% | 0.642 | +48% | 0.442 | +116% |
Current Ratio | - | - | 4.104 | 4.169 | -2% | 3.476 | +18% | 4.122 | 0% | 4.324 | -5% |
Debt To Asset Ratio | - | - | 0.227 | 0.232 | -2% | 0.265 | -14% | 0.247 | -8% | 0.250 | -9% |
Debt To Equity Ratio | - | - | 0.294 | 0.302 | -3% | 0.361 | -18% | 0.330 | -11% | 0.336 | -13% |
Dividend Per Share | - | - | 0.012 | 0.014 | -8% | 0.018 | -31% | 0.012 | +4% | 0.007 | +66% |
Eps | - | - | 0.039 | 0.042 | -6% | 0.049 | -19% | 0.035 | +12% | 0.026 | +53% |
Free Cash Flow Per Share | - | - | 0.003 | 0.040 | -92% | 0.012 | -72% | 0.021 | -84% | 0.013 | -74% |
Free Cash Flow To Equity Per Share | - | - | -0.001 | 0.027 | -102% | 0.013 | -105% | 0.014 | -104% | 0.009 | -107% |
Gross Profit Margin | - | - | 1.000 | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% |
Intrinsic Value_10Y_max | - | - | 0.983 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | -0.406 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 0.096 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | 0.036 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 0.291 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | 0.042 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 0.488 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | -0.024 | - | - | - | - | - | - | - | - |
Market Cap | 7089885120.000 | -7% | 7612098060.000 | 7828871212.500 | -3% | 13237992732.480 | -42% | 9726940117.316 | -22% | 6592456709.922 | +15% |
Net Profit Margin | - | - | 0.252 | 0.257 | -2% | 0.260 | -3% | 0.248 | +2% | 0.258 | -2% |
Operating Margin | - | - | 0.277 | 0.279 | -1% | 0.269 | +3% | 0.262 | +6% | 0.273 | +1% |
Operating Ratio | - | - | 0.720 | 0.197 | +265% | 0.226 | +218% | 0.306 | +136% | 0.255 | +183% |
Pb Ratio | 7.870 | -6% | 8.373 | 8.884 | -6% | 18.534 | -55% | 16.296 | -49% | 15.431 | -46% |
Pe Ratio | 47.499 | -6% | 50.538 | 47.729 | +6% | 72.283 | -30% | 76.725 | -34% | 67.715 | -25% |
Price Per Share | 7.500 | -6% | 7.980 | 7.710 | +4% | 13.830 | -42% | 10.141 | -21% | 6.899 | +16% |
Price To Free Cash Flow Ratio | 566.178 | -6% | 602.414 | 177.703 | +239% | 361.338 | +67% | 512.470 | +18% | 341.376 | +76% |
Price To Total Gains Ratio | 83.646 | -6% | 88.999 | 141.173 | -37% | 138.431 | -36% | 273.196 | -67% | 311.865 | -71% |
Quick Ratio | - | - | 3.052 | 3.062 | 0% | 2.449 | +25% | 2.826 | +8% | 2.182 | +40% |
Return On Assets | - | - | 0.032 | 0.037 | -14% | 0.047 | -33% | 0.041 | -22% | 0.046 | -30% |
Return On Equity | - | - | 0.041 | 0.049 | -15% | 0.065 | -36% | 0.055 | -25% | 0.061 | -32% |
Total Gains Per Share | - | - | 0.090 | 0.063 | +42% | 0.039 | +129% | 0.040 | +123% | 0.028 | +218% |
Usd Book Value | - | - | 194094558.000 | 188231794.625 | +3% | 156503292.750 | +24% | 132921577.250 | +46% | 90874187.221 | +114% |
Usd Book Value Change Per Share | - | - | 0.017 | 0.011 | +56% | 0.005 | +264% | 0.006 | +172% | 0.004 | +272% |
Usd Book Value Per Share | - | - | 0.203 | 0.186 | +10% | 0.162 | +26% | 0.137 | +48% | 0.094 | +116% |
Usd Dividend Per Share | - | - | 0.003 | 0.003 | -8% | 0.004 | -31% | 0.003 | +4% | 0.002 | +66% |
Usd Eps | - | - | 0.008 | 0.009 | -6% | 0.010 | -19% | 0.008 | +12% | 0.005 | +53% |
Usd Free Cash Flow | - | - | 674446.500 | 8942234.000 | -92% | 2464750.750 | -73% | 4475077.425 | -85% | 2661911.456 | -75% |
Usd Free Cash Flow Per Share | - | - | 0.001 | 0.009 | -92% | 0.003 | -72% | 0.005 | -84% | 0.003 | -74% |
Usd Free Cash Flow To Equity Per Share | - | - | 0.000 | 0.006 | -102% | 0.003 | -105% | 0.003 | -104% | 0.002 | -107% |
Usd Market Cap | 1513690473.120 | -7% | 1625182935.810 | 1671464003.869 | -3% | 2826311448.384 | -42% | 2076701715.047 | -22% | 1407489507.568 | +15% |
Usd Price Per Share | 1.601 | -6% | 1.704 | 1.646 | +4% | 2.953 | -42% | 2.165 | -21% | 1.473 | +16% |
Usd Profit | - | - | 8039342.500 | 9078607.125 | -11% | 10118885.875 | -21% | 7298999.225 | +10% | 5285107.564 | +52% |
Usd Revenue | - | - | 31894765.000 | 35136602.375 | -9% | 38895483.375 | -18% | 29200576.475 | +9% | 20679144.196 | +54% |
Usd Total Gains Per Share | - | - | 0.019 | 0.013 | +42% | 0.008 | +129% | 0.009 | +123% | 0.006 | +218% |
EOD | +4 -4 | MRQ | TTM | +11 -24 | YOY | +15 -20 | 5Y | +21 -14 | 10Y | +22 -13 |
3.2. Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 47.499 | |
Price to Book Ratio (EOD) | Between | 0-1 | 7.870 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.252 | |
Operating Margin (MRQ) | Greater than | 0 | 0.277 | |
Quick Ratio (MRQ) | Greater than | 1 | 3.052 | |
Current Ratio (MRQ) | Greater than | 1 | 4.104 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.227 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 0.294 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.041 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.032 | |
Total | 6/10 (60.0%) |
3.3. Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Open | Greater than | Close | 7.520 | |
Total | 1/1 (100.0%) |
Latest Balance Sheet
Balance Sheet of 2023-06-30. Currency in MYR. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 267,639 |
Total Stockholder Equity | + 910,157 |
Total Assets | = 1,176,747 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 261,397 |
Intangible Assets | 91 |
Long-term Assets Other | 65,366 |
Long-term Assets (as reported) | 327,556 |
---|---|
Long-term Assets (calculated) | 326,854 |
+/- | 702 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Long-term Liabilities
Total Stockholder Equity
Common Stock | 59,812 |
Retained Earnings | 827,744 |
Other Stockholders Equity | 22,601 |
Total Stockholder Equity (as reported) | 910,157 |
---|---|
Total Stockholder Equity (calculated) | 910,157 |
+/- | 0 |
Balance Sheet
Currency in MYR. All numbers in thousands.
Trend | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | |||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 1,176,747 | 1,149,583 | 1,138,152 | 1,125,967 | 1,106,823 | 1,040,235 | 947,051 | 901,323 | 880,043 | 815,023 | 759,967 | 694,625 | 658,897 | 646,813 | 616,666 | 578,977 | 599,103 | 582,190 | 576,105 | 550,498 | 526,837 | 493,919 | 488,337 | 462,299 | 441,742 | 392,278 | 376,310 | 335,900 | 317,869 | 292,014 | 255,503 | 251,084 | 241,166 | 228,342 | 227,767 | 211,161 | 203,438 | 170,512 | 167,385 | 162,341 | 153,794 | 143,281 | 145,612 | 141,357 | 131,073 | 117,187 | 121,755 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 849,191 | 833,764 | 841,310 | 847,516 | 843,030 | 782,632 | 692,478 | 689,227 | 684,508 | 620,269 | 581,127 | 517,508 | 480,576 | 468,755 | 438,020 | 415,539 | 436,688 | 420,870 | 416,078 | 393,627 | 378,806 | 353,833 | 352,165 | 332,573 | 320,598 | 283,500 | 282,148 | 282,124 | 269,992 | 245,111 | 215,884 | 213,210 | 203,262 | 189,934 | 189,098 | 174,691 | 167,505 | 134,188 | 130,789 | 128,492 | 120,089 | 109,109 | 112,258 | 109,123 | 98,866 | 84,631 | 89,493 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 420,914 | 415,643 | 370,402 | 324,210 | 299,111 | 280,143 | 255,941 | 254,097 | 245,293 | 236,475 | 258,118 | 231,868 | 211,322 | 194,840 | 191,584 | 183,180 | 179,527 | 165,044 | 148,733 | 134,583 | 134,956 | 130,318 | 150,572 | 126,701 | 124,937 | 113,096 | 110,077 | 100,677 | 79,134 | 66,978 | 63,957 | 59,468 | 76,458 | 65,138 | 60,602 | 51,884 | 52,360 | 54,610 | 40,329 | 38,730 | 34,169 | 39,893 | 43,728 | 48,952 | 43,161 | 37,427 | 42,739 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 0 | 0 | 282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 785 | 513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 210,637 | 196,060 | 252,953 | 283,833 | 301,384 | 279,271 | 231,635 | 219,168 | 239,510 | 198,710 | 177,923 | 145,896 | 132,616 | 136,924 | 126,378 | 113,286 | 142,493 | 140,004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 0 | 0 | 0 | 305,764 | 322,449 | 293,194 | 242,479 | 241,589 | 258,592 | 209,596 | 186,895 | 154,300 | 140,198 | 145,554 | 134,941 | 120,939 | 148,550 | 146,902 | 163,649 | 153,634 | 147,785 | 126,264 | 129,809 | 124,868 | 120,352 | 100,431 | 106,925 | 110,982 | 121,616 | 118,872 | 95,373 | 93,433 | 71,247 | 70,392 | 78,230 | 68,402 | 69,589 | 36,057 | 53,481 | 52,149 | 50,139 | 33,948 | 40,558 | 30,483 | 31,330 | 20,407 | 23,763 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 327,556 | 315,819 | 296,842 | 278,451 | 263,793 | 257,603 | 254,573 | 212,096 | 195,535 | 194,754 | 178,840 | 177,117 | 178,321 | 178,058 | 178,646 | 163,438 | 162,415 | 161,320 | 160,027 | 156,871 | 148,031 | 140,086 | 136,172 | 129,726 | 121,144 | 108,778 | 94,161 | 53,776 | 47,877 | 46,903 | 39,618 | 37,874 | 37,904 | 38,408 | 38,669 | 36,470 | 35,933 | 36,324 | 36,596 | 33,849 | 33,705 | 34,172 | 33,354 | 32,234 | 32,207 | 32,556 | 32,262 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 261,397 | 249,336 | 225,910 | 216,851 | 201,787 | 195,351 | 191,190 | 149,840 | 132,871 | 131,662 | 130,557 | 131,552 | 132,537 | 133,327 | 133,892 | 157,650 | 157,317 | 156,003 | 155,144 | 152,813 | 143,785 | 137,041 | 132,929 | 126,372 | 117,684 | 105,125 | 91,246 | 50,709 | 44,580 | 43,375 | 35,820 | 34,600 | 34,552 | 34,979 | 35,021 | 32,625 | 31,841 | 31,747 | 31,939 | 31,248 | 30,857 | 31,077 | 30,060 | 28,563 | 28,315 | 28,435 | 27,918 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 91 | 91 | 91 | 91 | 91 | 91 | 91 | 91 | 91 | 91 | 91 | 91 | 91 | 91 | 91 | 211 | 390 | 570 | 749 | 929 | 1,108 | 1,288 | 1,467 | 1,647 | 1,826 | 2,006 | 2,236 | 2,467 | 2,697 | 2,928 | 3,176 | 2,674 | 2,752 | 2,829 | 3,014 | 3,245 | 3,492 | 3,977 | 4,057 | 2,001 | 2,248 | 2,495 | 2,693 | 0 | 3,292 | 3,521 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other Assets |
| 702 | 702 | 702 | 101 | 101 | 101 | 1,018 | 8 | 8 | 8 | 8 | 0 | 0 | 0 | 0 | 487 | 487 | 487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 267,639 | 240,831 | 264,574 | 290,814 | 324,141 | 278,485 | 235,709 | 224,951 | 246,444 | 214,185 | 190,960 | 149,665 | 144,953 | 142,808 | 134,278 | 121,629 | 155,994 | 144,838 | 162,600 | 157,620 | 162,664 | 143,483 | 158,097 | 145,970 | 148,251 | 111,048 | 114,448 | 87,360 | 85,944 | 66,782 | 46,582 | 48,250 | 54,915 | 43,657 | 52,947 | 46,301 | 50,356 | 34,369 | 36,165 | 34,675 | 37,701 | 30,682 | 31,159 | 34,308 | 28,048 | 21,640 | 24,789 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 206,922 | 180,200 | 200,703 | 225,853 | 258,638 | 212,409 | 204,856 | 192,439 | 212,361 | 178,073 | 154,143 | 109,549 | 101,692 | 97,204 | 88,648 | 73,607 | 106,266 | 93,623 | 104,894 | 99,586 | 104,823 | 86,855 | 97,639 | 86,589 | 98,264 | 80,928 | 82,283 | 55,961 | 66,651 | 46,602 | 39,672 | 42,460 | 48,973 | 37,173 | 46,522 | 39,552 | 41,612 | 20,444 | 21,922 | 21,135 | 24,218 | 17,132 | 18,404 | 23,749 | 17,630 | 10,996 | 14,920 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 13,844 | 13,049 | 13,061 | 15,836 | 14,957 | 14,161 | 7,508 | 7,529 | 7,462 | 7,484 | 7,225 | 7,483 | 7,728 | 7,812 | 7,441 | 7,164 | 7,103 | 7,010 | 3,145 | 3,136 | 3,054 | 2,945 | 3,483 | 4,019 | 4,465 | 5,007 | 5,075 | 4,335 | 4,213 | 4,109 | 1,725 | 1,787 | 1,522 | 1,495 | 1,407 | 1,318 | 1,298 | 1,332 | 1,338 | 1,328 | 1,298 | 1,261 | 1,249 | 1,022 | 1,063 | 409 | 424 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 13,742 | 12,944 | 12,936 | 15,707 | 14,821 | 14,059 | 7,401 | 7,423 | 7,366 | 7,379 | 7,122 | 7,381 | 7,627 | 7,712 | 7,343 | 7,164 | 7,103 | 7,010 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 131,712 | 141,704 | 45,162 | 186,323 | 194,333 | 179,021 | 67,136 | 171,453 | 168,758 | 152,134 | 71,257 | 94,211 | 73,931 | 80,605 | 37,209 | 60,277 | 73,807 | 77,025 | 30,627 | 84,444 | 80,202 | 78,389 | 31,437 | 76,036 | 79,336 | 71,428 | 19,124 | 49,561 | 51,368 | 40,330 | 8,448 | 32,650 | 34,094 | 34,869 | 11,278 | 37,281 | 35,142 | 18,064 | 5,368 | 19,106 | 19,209 | 15,337 | 6,794 | 21,035 | 12,430 | 9,131 | 10,926 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 61,366 | 25,447 | 142,480 | 23,694 | 49,348 | 19,227 | 130,212 | 13,125 | 36,141 | 18,455 | 75,661 | 7,855 | 20,033 | 8,787 | 43,998 | 6,166 | 25,356 | 9,588 | 71,122 | 12,006 | 21,567 | 5,521 | 62,719 | 6,534 | 14,463 | 4,493 | 58,084 | 2,065 | 11,070 | 2,163 | 29,499 | 8,023 | 13,357 | 809 | 33,837 | 953 | 5,172 | 1,048 | 15,216 | 701 | 3,711 | 534 | 10,360 | 1,692 | 4,137 | 1,456 | 3,571 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 60,717 | 60,631 | 63,871 | 64,961 | 65,503 | 66,076 | 30,853 | 32,512 | 34,083 | 36,112 | 36,817 | 40,116 | 43,261 | 45,604 | 45,630 | 48,022 | 49,728 | 51,215 | 57,706 | 58,034 | 57,841 | 56,628 | 60,458 | 59,381 | 49,987 | 30,120 | 32,164 | 31,399 | 19,293 | 20,180 | 6,911 | 5,790 | 5,942 | 6,484 | 6,425 | 6,749 | 8,744 | 13,925 | 14,243 | 13,540 | 13,483 | 13,550 | 12,755 | 10,559 | 10,418 | 10,644 | 9,869 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 56,673 | 56,584 | 59,812 | 61,735 | 62,274 | 62,841 | 27,614 | 29,536 | 31,104 | 32,990 | 33,629 | 36,700 | 0 | 41,805 | 41,600 | 44,543 | 45,887 | 47,008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 910,157 | 909,647 | 874,335 | 836,060 | 783,326 | 762,165 | 711,603 | 676,511 | 633,670 | 600,856 | 569,008 | 544,960 | 513,944 | 504,005 | 482,388 | 457,348 | 443,109 | 437,352 | 413,505 | 392,878 | 364,173 | 350,436 | 330,240 | 316,329 | 293,491 | 281,230 | 261,862 | 248,540 | 231,925 | 225,232 | 208,920 | 202,834 | 186,251 | 184,685 | 174,820 | 164,860 | 153,082 | 136,143 | 131,220 | 127,666 | 116,093 | 112,599 | 114,453 | 107,049 | 103,025 | 95,547 | 96,966 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 59,812 | 56,079 | 55,946 | 55,925 | 55,899 | 55,514 | 55,455 | 55,239 | 55,102 | 54,879 | 54,649 | 54,238 | 52,455 | 52,149 | 52,018 | 51,825 | 51,038 | 50,750 | 50,637 | 50,195 | 49,322 | 49,307 | 49,275 | 47,534 | 23,802 | 23,476 | 23,435 | 23,427 | 23,390 | 23,370 | 23,342 | 23,340 | 23,314 | 23,288 | 23,274 | 23,273 | 23,250 | 23,250 | 23,250 | 23,250 | 23,250 | 23,250 | 23,250 | 23,250 | 23,250 | 23,250 | 23,250 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings Total Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 22,601 | 24,250 | 22,066 | 20,601 | 18,736 | 17,855 | 17,376 | 16,809 | 16,316 | 15,715 | 14,793 | 14,816 | 15,297 | 15,394 | 14,973 | 405,523 | 392,071 | 386,602 | 1,196 | 342,683 | 314,851 | 301,129 | 1,014 | 268,795 | 269,689 | 257,754 | 12,326 | 225,113 | 208,535 | 201,862 | 10,280 | 179,494 | 162,937 | 8,281 | 7,744 | 141,587 | 129,832 | 112,893 | 3,971 | 104,416 | 92,843 | 89,349 | 3,757 | 83,799 | 79,775 | 72,297 | 4,494 | 0 | 0 | 0 |
Balance Sheet
Currency in MYR. All numbers in thousands.
Cash Flow
Currency in MYR. All numbers in thousands.