[VINVEST] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 82.31%
YoY- 1685.7%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 264,512 365,024 379,773 346,095 233,177 98,671 51,879 195.94%
PBT 57,858 82,580 88,587 79,078 45,326 12,950 5,640 371.45%
Tax -11,098 -17,120 -20,350 -18,173 -11,304 -3,126 -18 7115.79%
NP 46,760 65,460 68,237 60,905 34,022 9,824 5,622 309.98%
-
NP to SH 39,229 53,858 55,186 49,775 27,302 8,354 5,622 264.72%
-
Tax Rate 19.18% 20.73% 22.97% 22.98% 24.94% 24.14% 0.32% -
Total Cost 217,752 299,564 311,536 285,190 199,155 88,847 46,257 180.61%
-
Net Worth 452,790 437,102 437,102 815,837 711,430 488,409 254,377 46.82%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 452,790 437,102 437,102 815,837 711,430 488,409 254,377 46.82%
NOSH 3,234,221 3,234,221 3,234,221 2,472,235 2,453,209 1,953,636 1,271,886 86.19%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 17.68% 17.93% 17.97% 17.60% 14.59% 9.96% 10.84% -
ROE 8.66% 12.32% 12.63% 6.10% 3.84% 1.71% 2.21% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 8.18 11.69 12.16 14.00 9.50 5.05 4.08 58.93%
EPS 1.21 1.73 1.77 2.01 1.11 0.43 0.44 96.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.33 0.29 0.25 0.20 -21.14%
Adjusted Per Share Value based on latest NOSH - 2,472,235
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 27.39 37.79 39.32 35.83 24.14 10.22 5.37 196.01%
EPS 4.06 5.58 5.71 5.15 2.83 0.86 0.58 265.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4688 0.4526 0.4526 0.8447 0.7366 0.5057 0.2634 46.81%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.16 0.16 0.20 0.235 0.27 0.275 0.18 -
P/RPS 1.96 1.37 1.64 1.68 2.84 5.44 4.41 -41.73%
P/EPS 13.19 9.28 11.32 11.67 24.26 64.31 40.72 -52.80%
EY 7.58 10.78 8.84 8.57 4.12 1.55 2.46 111.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.14 1.43 0.71 0.93 1.10 0.90 17.05%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 28/02/17 29/11/16 30/08/16 12/05/16 26/02/16 30/11/15 -
Price 0.135 0.175 0.17 0.28 0.36 0.23 0.32 -
P/RPS 1.65 1.50 1.40 2.00 3.79 4.55 7.85 -64.61%
P/EPS 11.13 10.14 9.62 13.91 32.35 53.79 72.39 -71.26%
EY 8.98 9.86 10.40 7.19 3.09 1.86 1.38 248.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.25 1.21 0.85 1.24 0.92 1.60 -28.84%

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