[VINVEST] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 34.63%
YoY- 125.63%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 319,015 263,104 141,544 98,671 37,913 15,680 7,038 1162.47%
PBT 81,842 65,592 33,299 12,951 6,206 -535 923 1872.27%
Tax -17,224 -15,047 -8,178 -3,126 0 0 0 -
NP 64,618 50,545 25,121 9,825 6,206 -535 923 1585.54%
-
NP to SH 53,036 40,885 19,871 8,355 6,206 -535 923 1378.11%
-
Tax Rate 21.05% 22.94% 24.56% 24.14% 0.00% - 0.00% -
Total Cost 254,397 212,559 116,423 88,846 31,707 16,215 6,115 1092.50%
-
Net Worth 437,102 817,700 711,430 336,895 225,672 285,333 295,359 29.77%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 437,102 817,700 711,430 336,895 225,672 285,333 295,359 29.77%
NOSH 3,234,221 2,477,878 2,453,209 1,347,580 1,128,363 891,666 922,999 130.17%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 20.26% 19.21% 17.75% 9.96% 16.37% -3.41% 13.11% -
ROE 12.13% 5.00% 2.79% 2.48% 2.75% -0.19% 0.31% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.22 10.62 5.77 7.32 3.36 1.76 0.76 462.81%
EPS 1.70 1.65 0.81 0.62 0.55 -0.06 0.10 557.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.33 0.29 0.25 0.20 0.32 0.32 -42.28%
Adjusted Per Share Value based on latest NOSH - 1,953,636
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 32.92 27.15 14.61 10.18 3.91 1.62 0.73 1158.18%
EPS 5.47 4.22 2.05 0.86 0.64 -0.06 0.10 1330.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.451 0.8438 0.7341 0.3476 0.2329 0.2944 0.3048 29.75%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.20 0.235 0.27 0.275 0.18 0.12 0.125 -
P/RPS 1.96 2.21 4.68 3.76 5.36 6.82 16.39 -75.63%
P/EPS 11.77 14.24 33.33 44.35 32.73 -200.00 125.00 -79.21%
EY 8.49 7.02 3.00 2.25 3.06 -0.50 0.80 380.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.71 0.93 1.10 0.90 0.38 0.39 137.22%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 12/05/16 26/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.17 0.28 0.36 0.23 0.32 0.105 0.135 -
P/RPS 1.66 2.64 6.24 3.14 9.52 5.97 17.70 -79.26%
P/EPS 10.01 16.97 44.44 37.10 58.18 -175.00 135.00 -82.26%
EY 9.99 5.89 2.25 2.70 1.72 -0.57 0.74 464.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.85 1.24 0.92 1.60 0.33 0.42 102.07%

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