[VINVEST] QoQ TTM Result on 31-Dec-2021

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021
Profit Trend
QoQ- 14.7%
YoY- -43.74%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 98,900 79,467 60,101 61,220 63,722 67,388 101,533 -1.73%
PBT 19,061 10,106 6,752 6,396 5,412 8,607 6,703 100.58%
Tax -6,187 -1,383 -1,010 -1,606 -1,990 -2,349 -2,454 85.13%
NP 12,874 8,723 5,742 4,790 3,422 6,258 4,249 109.24%
-
NP to SH 3,480 1,268 1,185 2,551 2,224 4,279 3,772 -5.22%
-
Tax Rate 32.46% 13.68% 14.96% 25.11% 36.77% 27.29% 36.61% -
Total Cost 86,026 70,744 54,359 56,430 60,300 61,130 97,284 -7.86%
-
Net Worth 649,297 649,297 649,297 622,248 588,444 580,130 370,998 45.17%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 649,297 649,297 649,297 622,248 588,444 580,130 370,998 45.17%
NOSH 969,100 969,100 969,100 969,100 919,444 906,455 906,445 4.55%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 13.02% 10.98% 9.55% 7.82% 5.37% 9.29% 4.18% -
ROE 0.54% 0.20% 0.18% 0.41% 0.38% 0.74% 1.02% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 10.21 8.20 6.20 6.59 6.93 7.43 17.52 -30.20%
EPS 0.36 0.13 0.12 0.27 0.24 0.47 0.65 -32.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.67 0.67 0.67 0.64 0.64 0.64 3.09%
Adjusted Per Share Value based on latest NOSH - 969,100
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 10.24 8.23 6.22 6.34 6.60 6.98 10.51 -1.71%
EPS 0.36 0.13 0.12 0.26 0.23 0.44 0.39 -5.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6723 0.6723 0.6723 0.6443 0.6093 0.6007 0.3841 45.18%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.195 0.17 0.235 0.46 0.40 0.57 0.71 -
P/RPS 1.91 2.07 3.79 6.98 5.77 7.67 4.05 -39.38%
P/EPS 54.30 129.93 192.18 167.47 165.37 120.75 109.11 -37.17%
EY 1.84 0.77 0.52 0.60 0.60 0.83 0.92 58.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.25 0.35 0.69 0.63 0.89 1.11 -59.09%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/09/21 30/06/21 -
Price 0.175 0.19 0.15 0.535 0.405 0.40 0.57 -
P/RPS 1.71 2.32 2.42 8.12 5.84 5.38 3.25 -34.80%
P/EPS 48.73 145.21 122.67 194.77 167.43 84.74 87.60 -32.33%
EY 2.05 0.69 0.82 0.51 0.60 1.18 1.14 47.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.22 0.80 0.63 0.63 0.89 -55.93%

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