[VINVEST] QoQ TTM 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- -2.41%
YoY- 544.7%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 194,430 188,889 264,512 365,024 379,773 346,095 233,177 -11.40%
PBT 29,435 34,667 57,858 82,580 88,587 79,078 45,326 -24.98%
Tax -6,986 -6,401 -11,098 -17,120 -20,350 -18,173 -11,304 -27.42%
NP 22,449 28,266 46,760 65,460 68,237 60,905 34,022 -24.18%
-
NP to SH 18,049 23,930 39,229 53,858 55,186 49,775 27,302 -24.09%
-
Tax Rate 23.73% 18.46% 19.18% 20.73% 22.97% 22.98% 24.94% -
Total Cost 171,981 160,623 217,752 299,564 311,536 285,190 199,155 -9.30%
-
Net Worth 462,073 444,499 452,790 437,102 437,102 815,837 711,430 -24.98%
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 462,073 444,499 452,790 437,102 437,102 815,837 711,430 -24.98%
NOSH 3,300,526 3,174,999 3,234,221 3,234,221 3,234,221 2,472,235 2,453,209 21.84%
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 11.55% 14.96% 17.68% 17.93% 17.97% 17.60% 14.59% -
ROE 3.91% 5.38% 8.66% 12.32% 12.63% 6.10% 3.84% -
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 5.89 5.95 8.18 11.69 12.16 14.00 9.50 -27.26%
EPS 0.55 0.75 1.21 1.73 1.77 2.01 1.11 -37.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.14 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 20.06 19.49 27.29 37.67 39.19 35.71 24.06 -11.40%
EPS 1.86 2.47 4.05 5.56 5.69 5.14 2.82 -24.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4768 0.4587 0.4672 0.451 0.451 0.8419 0.7341 -24.98%
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 2.21 2.02 1.96 1.37 1.64 1.68 2.84 -15.38%
P/EPS 23.77 15.92 13.19 9.28 11.32 11.67 24.26 -1.34%
EY 4.21 6.28 7.58 10.78 8.84 8.57 4.12 1.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.86 1.14 1.14 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 2.12 2.19 1.65 1.50 1.40 2.00 3.79 -32.08%
P/EPS 22.86 17.25 11.13 10.14 9.62 13.91 32.35 -20.64%
EY 4.37 5.80 8.98 9.86 10.40 7.19 3.09 25.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.93 0.96 1.25 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