[VINVEST] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
12-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 851.33%
YoY- 2052.87%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 365,025 425,353 526,208 566,176 98,671 50,550 31,360 409.80%
PBT 82,579 109,122 131,184 133,196 12,951 8,274 -1,070 -
Tax -17,119 -22,965 -30,094 -32,712 -3,126 0 0 -
NP 65,460 86,157 101,090 100,484 9,825 8,274 -1,070 -
-
NP to SH 53,900 70,714 81,770 79,484 8,355 8,274 -1,070 -
-
Tax Rate 20.73% 21.05% 22.94% 24.56% 24.14% 0.00% - -
Total Cost 299,565 339,196 425,118 465,692 88,846 42,276 32,430 337.29%
-
Net Worth 405,881 437,102 817,700 711,430 336,895 225,672 285,333 26.34%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 405,881 437,102 817,700 711,430 336,895 225,672 285,333 26.34%
NOSH 3,234,221 3,234,221 2,477,878 2,453,209 1,347,580 1,128,363 891,666 135.15%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 17.93% 20.26% 19.21% 17.75% 9.96% 16.37% -3.41% -
ROE 13.28% 16.18% 10.00% 11.17% 2.48% 3.67% -0.38% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.69 13.62 21.24 23.08 7.32 4.48 3.52 121.78%
EPS 1.70 2.27 3.30 3.24 0.62 0.73 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.33 0.29 0.25 0.20 0.32 -44.99%
Adjusted Per Share Value based on latest NOSH - 2,453,209
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 37.79 44.04 54.48 58.62 10.22 5.23 3.25 409.44%
EPS 5.58 7.32 8.47 8.23 0.87 0.86 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4202 0.4526 0.8466 0.7366 0.3488 0.2337 0.2954 26.34%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.16 0.20 0.235 0.27 0.275 0.18 0.12 -
P/RPS 1.37 1.47 1.11 1.17 3.76 4.02 3.41 -45.40%
P/EPS 9.27 8.83 7.12 8.33 44.35 24.55 -100.00 -
EY 10.79 11.32 14.04 12.00 2.25 4.07 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.43 0.71 0.93 1.10 0.90 0.38 118.03%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 12/05/16 26/02/16 30/11/15 28/08/15 -
Price 0.175 0.17 0.28 0.36 0.23 0.32 0.105 -
P/RPS 1.50 1.25 1.32 1.56 3.14 7.14 2.99 -36.73%
P/EPS 10.14 7.51 8.48 11.11 37.10 43.64 -87.50 -
EY 9.86 13.32 11.79 9.00 2.70 2.29 -1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.21 0.85 1.24 0.92 1.60 0.33 154.69%

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