[VINVEST] QoQ Cumulative 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- 1.63%
YoY- 545.12%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 148,421 86,969 41,032 365,025 319,015 263,104 141,544 3.21%
PBT 28,696 17,679 8,577 82,579 81,842 65,592 33,299 -9.43%
Tax -7,088 -4,327 -2,156 -17,119 -17,224 -15,047 -8,178 -9.08%
NP 21,608 13,352 6,421 65,460 64,618 50,545 25,121 -9.54%
-
NP to SH 17,229 10,959 5,242 53,900 53,036 40,885 19,871 -9.06%
-
Tax Rate 24.70% 24.48% 25.14% 20.73% 21.05% 22.94% 24.56% -
Total Cost 126,813 73,617 34,611 299,565 254,397 212,559 116,423 5.85%
-
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 3.79% 2.43% 1.16% 13.28% 12.13% 5.00% 2.79% -
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 4.57 2.70 1.27 11.69 10.22 10.62 5.77 -14.38%
EPS 0.53 0.34 0.16 1.70 1.70 1.65 0.81 -24.61%
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 15.37 9.00 4.25 37.79 33.03 27.24 14.66 3.20%
EPS 1.78 1.13 0.54 5.58 5.49 4.23 2.06 -9.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4712 0.4672 0.4688 0.4202 0.4526 0.8466 0.7366 -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 2.85 4.45 12.61 1.37 1.96 2.21 4.68 -28.13%
P/EPS 24.53 35.29 98.72 9.27 11.77 14.24 33.33 -18.46%
EY 4.08 2.83 1.01 10.79 8.49 7.02 3.00 22.72%
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 2.74 4.82 10.64 1.50 1.66 2.64 6.24 -42.19%
P/EPS 23.58 38.24 83.29 10.14 10.01 16.97 44.44 -34.43%
EY 4.24 2.62 1.20 9.86 9.99 5.89 2.25 52.50%
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