[VINVEST] QoQ TTM 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- 48.59%
YoY- 131.54%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 379,773 346,095 233,177 98,671 51,879 41,456 47,842 296.43%
PBT 88,587 79,078 45,326 12,950 5,640 -3,121 -109 -
Tax -20,350 -18,173 -11,304 -3,126 -18 -18 -18 10614.36%
NP 68,237 60,905 34,022 9,824 5,622 -3,139 -127 -
-
NP to SH 55,186 49,775 27,302 8,354 5,622 -3,139 -127 -
-
Tax Rate 22.97% 22.98% 24.94% 24.14% 0.32% - - -
Total Cost 311,536 285,190 199,155 88,847 46,257 44,595 47,969 246.91%
-
Net Worth 437,102 815,837 711,430 488,409 254,377 333,485 295,359 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 437,102 815,837 711,430 488,409 254,377 333,485 295,359 29.77%
NOSH 3,234,221 2,472,235 2,453,209 1,953,636 1,271,886 1,042,142 922,999 130.17%
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 17.97% 17.60% 14.59% 9.96% 10.84% -7.57% -0.27% -
ROE 12.63% 6.10% 3.84% 1.71% 2.21% -0.94% -0.04% -
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 12.16 14.00 9.50 5.05 4.08 3.98 5.18 76.35%
EPS 1.77 2.01 1.11 0.43 0.44 -0.30 -0.01 -
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 39.19 35.71 24.06 10.18 5.35 4.28 4.94 296.27%
EPS 5.69 5.14 2.82 0.86 0.58 -0.32 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.451 0.8419 0.7341 0.504 0.2625 0.3441 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 1.64 1.68 2.84 5.44 4.41 3.02 2.41 -22.57%
P/EPS 11.32 11.67 24.26 64.31 40.72 -39.84 -908.46 -
EY 8.84 8.57 4.12 1.55 2.46 -2.51 -0.11 -
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 1.40 2.00 3.79 4.55 7.85 2.64 2.60 -33.73%
P/EPS 9.62 13.91 32.35 53.79 72.39 -34.86 -981.14 -
EY 10.40 7.19 3.09 1.86 1.38 -2.87 -0.10 -
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