[VINVEST] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -23.78%
YoY- 545.12%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 197,894 173,938 164,128 365,025 425,353 526,208 566,176 -50.34%
PBT 38,261 35,358 34,308 82,579 109,122 131,184 133,196 -56.43%
Tax -9,450 -8,654 -8,624 -17,119 -22,965 -30,094 -32,712 -56.26%
NP 28,810 26,704 25,684 65,460 86,157 101,090 100,484 -56.48%
-
NP to SH 22,972 21,918 20,968 53,900 70,714 81,770 79,484 -56.25%
-
Tax Rate 24.70% 24.48% 25.14% 20.73% 21.05% 22.94% 24.56% -
Total Cost 169,084 147,234 138,444 299,565 339,196 425,118 465,692 -49.07%
-
Net Worth 455,105 451,252 452,790 405,881 437,102 817,700 711,430 -25.73%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 455,105 451,252 452,790 405,881 437,102 817,700 711,430 -25.73%
NOSH 3,250,754 3,223,235 3,234,221 3,234,221 3,234,221 2,477,878 2,453,209 20.62%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 14.56% 15.35% 15.65% 17.93% 20.26% 19.21% 17.75% -
ROE 5.05% 4.86% 4.63% 13.28% 16.18% 10.00% 11.17% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.09 5.40 5.07 11.69 13.62 21.24 23.08 -58.82%
EPS 0.71 0.68 0.64 1.70 2.27 3.30 3.24 -63.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.13 0.14 0.33 0.29 -38.43%
Adjusted Per Share Value based on latest NOSH - 3,234,221
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 20.42 17.95 16.94 37.67 43.89 54.30 58.42 -50.34%
EPS 2.37 2.26 2.16 5.56 7.30 8.44 8.20 -56.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4696 0.4656 0.4672 0.4188 0.451 0.8438 0.7341 -25.73%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.13 0.12 0.16 0.16 0.20 0.235 0.27 -
P/RPS 2.14 2.22 3.15 1.37 1.47 1.11 1.17 49.50%
P/EPS 18.40 17.65 24.68 9.27 8.83 7.12 8.33 69.52%
EY 5.44 5.67 4.05 10.79 11.32 14.04 12.00 -40.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.86 1.14 1.23 1.43 0.71 0.93 0.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 29/11/16 30/08/16 12/05/16 -
Price 0.125 0.13 0.135 0.175 0.17 0.28 0.36 -
P/RPS 2.05 2.41 2.66 1.50 1.25 1.32 1.56 19.95%
P/EPS 17.69 19.12 20.82 10.14 7.51 8.48 11.11 36.31%
EY 5.65 5.23 4.80 9.86 13.32 11.79 9.00 -26.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.93 0.96 1.35 1.21 0.85 1.24 -19.81%

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