[VINVEST] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
12-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 226.81%
YoY- 21597.64%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 365,024 379,773 346,095 233,177 98,671 51,879 41,456 323.60%
PBT 82,580 88,587 79,078 45,326 12,950 5,640 -3,121 -
Tax -17,120 -20,350 -18,173 -11,304 -3,126 -18 -18 9372.45%
NP 65,460 68,237 60,905 34,022 9,824 5,622 -3,139 -
-
NP to SH 53,858 55,186 49,775 27,302 8,354 5,622 -3,139 -
-
Tax Rate 20.73% 22.97% 22.98% 24.94% 24.14% 0.32% - -
Total Cost 299,564 311,536 285,190 199,155 88,847 46,257 44,595 253.96%
-
Net Worth 437,102 437,102 815,837 711,430 488,409 254,377 333,485 19.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 437,102 437,102 815,837 711,430 488,409 254,377 333,485 19.66%
NOSH 3,234,221 3,234,221 2,472,235 2,453,209 1,953,636 1,271,886 1,042,142 112.03%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 17.93% 17.97% 17.60% 14.59% 9.96% 10.84% -7.57% -
ROE 12.32% 12.63% 6.10% 3.84% 1.71% 2.21% -0.94% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.69 12.16 14.00 9.50 5.05 4.08 3.98 104.42%
EPS 1.73 1.77 2.01 1.11 0.43 0.44 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.33 0.29 0.25 0.20 0.32 -42.22%
Adjusted Per Share Value based on latest NOSH - 2,453,209
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 37.79 39.32 35.83 24.14 10.22 5.37 4.29 323.72%
EPS 5.58 5.71 5.15 2.83 0.86 0.58 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4526 0.4526 0.8447 0.7366 0.5057 0.2634 0.3453 19.67%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.16 0.20 0.235 0.27 0.275 0.18 0.12 -
P/RPS 1.37 1.64 1.68 2.84 5.44 4.41 3.02 -40.81%
P/EPS 9.28 11.32 11.67 24.26 64.31 40.72 -39.84 -
EY 10.78 8.84 8.57 4.12 1.55 2.46 -2.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.43 0.71 0.93 1.10 0.90 0.38 107.31%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 12/05/16 26/02/16 30/11/15 28/08/15 -
Price 0.175 0.17 0.28 0.36 0.23 0.32 0.105 -
P/RPS 1.50 1.40 2.00 3.79 4.55 7.85 2.64 -31.28%
P/EPS 10.14 9.62 13.91 32.35 53.79 72.39 -34.86 -
EY 9.86 10.40 7.19 3.09 1.86 1.38 -2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.21 0.85 1.24 0.92 1.60 0.33 142.01%

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