[VINVEST] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 21.78%
YoY- 379.79%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 63,722 67,388 101,533 92,151 77,067 75,161 40,909 34.33%
PBT 5,412 8,607 6,703 7,892 6,858 8,330 5,264 1.86%
Tax -1,990 -2,349 -2,454 -2,576 -2,208 -1,838 -1,247 36.52%
NP 3,422 6,258 4,249 5,316 4,650 6,492 4,017 -10.12%
-
NP to SH 2,224 4,279 3,772 4,534 3,723 5,434 2,916 -16.50%
-
Tax Rate 36.77% 27.29% 36.61% 32.64% 32.20% 22.06% 23.69% -
Total Cost 60,300 61,130 97,284 86,835 72,417 68,669 36,892 38.71%
-
Net Worth 588,444 580,130 370,998 45,499 453,163 453,163 453,162 19.00%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 588,444 580,130 370,998 45,499 453,163 453,163 453,162 19.00%
NOSH 919,444 906,455 906,445 572,259 5,664,539 5,664,539 5,664,539 -70.21%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.37% 9.29% 4.18% 5.77% 6.03% 8.64% 9.82% -
ROE 0.38% 0.74% 1.02% 9.96% 0.82% 1.20% 0.64% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.93 7.43 17.52 16.20 1.36 1.33 0.72 351.85%
EPS 0.24 0.47 0.65 0.80 0.07 0.10 0.05 184.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.64 0.08 0.08 0.08 0.08 299.49%
Adjusted Per Share Value based on latest NOSH - 572,259
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.60 6.98 10.51 9.54 7.98 7.78 4.24 34.27%
EPS 0.23 0.44 0.39 0.47 0.39 0.56 0.30 -16.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6093 0.6007 0.3841 0.0471 0.4692 0.4692 0.4692 19.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.40 0.57 0.71 0.86 0.045 0.03 0.015 -
P/RPS 5.77 7.67 4.05 5.31 3.31 2.26 2.08 97.30%
P/EPS 165.37 120.75 109.11 107.88 68.47 31.27 29.14 217.82%
EY 0.60 0.83 0.92 0.93 1.46 3.20 3.43 -68.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.89 1.11 10.75 0.56 0.38 0.19 122.19%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/09/21 30/06/21 31/03/21 30/11/20 28/08/20 30/06/20 -
Price 0.405 0.40 0.57 0.71 1.14 0.045 0.03 -
P/RPS 5.84 5.38 3.25 4.38 83.79 3.39 4.15 25.55%
P/EPS 167.43 84.74 87.60 89.06 1,734.51 46.91 58.28 101.95%
EY 0.60 1.18 1.14 1.12 0.06 2.13 1.72 -50.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.89 8.88 14.25 0.56 0.38 40.03%

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