[VINVEST] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 276.24%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Revenue 365,025 98,671 66,008 120,434 25,565 3,533 13,376 66.18%
PBT 82,579 12,951 3,724 25,466 7,673 -8,451 -95,617 -
Tax -17,119 -3,126 -21 73 -885 -3 -16 191.99%
NP 65,460 9,825 3,703 25,539 6,788 -8,454 -95,633 -
-
NP to SH 53,900 8,355 3,703 25,539 6,788 -8,454 -95,633 -
-
Tax Rate 20.73% 24.14% 0.56% -0.29% 11.53% - - -
Total Cost 299,565 88,846 62,305 94,895 18,777 11,987 109,009 16.80%
-
Net Worth 405,881 336,895 169,788 161,372 75,770 16,102 24,323 54.09%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Net Worth 405,881 336,895 169,788 161,372 75,770 16,102 24,323 54.09%
NOSH 3,234,221 1,347,580 707,450 701,620 378,850 402,571 405,396 37.57%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
NP Margin 17.93% 9.96% 5.61% 21.21% 26.55% -239.29% -714.96% -
ROE 13.28% 2.48% 2.18% 15.83% 8.96% -52.50% -393.17% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
RPS 11.69 7.32 9.33 17.17 6.75 0.88 3.30 21.44%
EPS 1.70 0.62 0.47 3.64 1.79 -2.10 -23.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.25 0.24 0.23 0.20 0.04 0.06 12.61%
Adjusted Per Share Value based on latest NOSH - 697,826
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
RPS 37.67 10.18 6.81 12.43 2.64 0.36 1.38 66.19%
EPS 5.56 0.86 0.38 2.64 0.70 -0.87 -9.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4188 0.3476 0.1752 0.1665 0.0782 0.0166 0.0251 54.08%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 -
Price 0.16 0.275 0.145 0.255 0.26 0.18 0.24 -
P/RPS 1.37 3.76 1.55 1.49 3.85 20.51 7.27 -22.61%
P/EPS 9.27 44.35 27.70 7.01 14.51 -8.57 -1.02 -
EY 10.79 2.25 3.61 14.27 6.89 -11.67 -98.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.10 0.60 1.11 1.30 4.50 4.00 -16.56%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Date 28/02/17 26/02/16 27/02/15 28/02/14 28/02/13 26/08/11 27/08/10 -
Price 0.175 0.23 0.14 0.265 0.23 0.08 0.28 -
P/RPS 1.50 3.14 1.50 1.54 3.41 9.12 8.49 -23.37%
P/EPS 10.14 37.10 26.75 7.28 12.84 -3.81 -1.19 -
EY 9.86 2.70 3.74 13.74 7.79 -26.25 -84.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.92 0.58 1.15 1.15 2.00 4.67 -17.35%

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