[VINVEST] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -27.16%
YoY- 43.69%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 181,733 194,430 188,889 264,512 365,024 379,773 346,095 -34.83%
PBT 29,161 29,435 34,667 57,858 82,580 88,587 79,078 -48.48%
Tax -8,684 -6,986 -6,401 -11,098 -17,120 -20,350 -18,173 -38.79%
NP 20,477 22,449 28,266 46,760 65,460 68,237 60,905 -51.55%
-
NP to SH 14,593 18,049 23,930 39,229 53,858 55,186 49,775 -55.76%
-
Tax Rate 29.78% 23.73% 18.46% 19.18% 20.73% 22.97% 22.98% -
Total Cost 161,256 171,981 160,623 217,752 299,564 311,536 285,190 -31.55%
-
Net Worth 471,797 462,073 444,499 452,790 437,102 437,102 815,837 -30.51%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 471,797 462,073 444,499 452,790 437,102 437,102 815,837 -30.51%
NOSH 3,393,721 3,300,526 3,174,999 3,234,221 3,234,221 3,234,221 2,472,235 23.44%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.27% 11.55% 14.96% 17.68% 17.93% 17.97% 17.60% -
ROE 3.09% 3.91% 5.38% 8.66% 12.32% 12.63% 6.10% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.39 5.89 5.95 8.18 11.69 12.16 14.00 -46.98%
EPS 0.43 0.55 0.75 1.21 1.73 1.77 2.01 -64.12%
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 0.14 0.33 -43.45%
Adjusted Per Share Value based on latest NOSH - 3,234,221
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.82 20.13 19.56 27.39 37.79 39.32 35.83 -34.82%
EPS 1.51 1.87 2.48 4.06 5.58 5.71 5.15 -55.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4885 0.4784 0.4602 0.4688 0.4526 0.4526 0.8447 -30.51%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.13 0.13 0.12 0.16 0.16 0.20 0.235 -
P/RPS 2.41 2.21 2.02 1.96 1.37 1.64 1.68 27.11%
P/EPS 30.02 23.77 15.92 13.19 9.28 11.32 11.67 87.41%
EY 3.33 4.21 6.28 7.58 10.78 8.84 8.57 -46.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.86 1.14 1.14 1.43 0.71 19.65%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 29/11/16 30/08/16 -
Price 0.09 0.125 0.13 0.135 0.175 0.17 0.28 -
P/RPS 1.67 2.12 2.19 1.65 1.50 1.40 2.00 -11.29%
P/EPS 20.78 22.86 17.25 11.13 10.14 9.62 13.91 30.58%
EY 4.81 4.37 5.80 8.98 9.86 10.40 7.19 -23.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.89 0.93 0.96 1.25 1.21 0.85 -17.19%

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