[VINVEST] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 0.97%
YoY- 125.63%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 102,535 181,733 365,025 98,671 66,008 120,434 25,565 20.34%
PBT 7,114 29,160 82,579 12,951 3,724 25,466 7,673 -1.00%
Tax -2,083 -8,682 -17,119 -3,126 -21 73 -885 12.08%
NP 5,031 20,478 65,460 9,825 3,703 25,539 6,788 -3.91%
-
NP to SH 4,176 14,594 53,900 8,355 3,703 25,539 6,788 -6.27%
-
Tax Rate 29.28% 29.77% 20.73% 24.14% 0.56% -0.29% 11.53% -
Total Cost 97,504 161,255 299,565 88,846 62,305 94,895 18,777 24.55%
-
Net Worth 453,163 471,797 405,881 336,895 169,788 161,372 75,770 26.92%
Dividend
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 453,163 471,797 405,881 336,895 169,788 161,372 75,770 26.92%
NOSH 5,664,539 3,393,721 3,234,221 1,347,580 707,450 701,620 378,850 43.41%
Ratio Analysis
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.91% 11.27% 17.93% 9.96% 5.61% 21.21% 26.55% -
ROE 0.92% 3.09% 13.28% 2.48% 2.18% 15.83% 8.96% -
Per Share
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.81 5.39 11.69 7.32 9.33 17.17 6.75 -16.09%
EPS 0.07 0.44 1.70 0.62 0.47 3.64 1.79 -35.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.14 0.13 0.25 0.24 0.23 0.20 -11.49%
Adjusted Per Share Value based on latest NOSH - 1,953,636
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.62 18.82 37.79 10.22 6.83 12.47 2.65 20.32%
EPS 0.43 1.51 5.58 0.87 0.38 2.64 0.70 -6.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4692 0.4885 0.4202 0.3488 0.1758 0.1671 0.0785 26.91%
Price Multiplier on Financial Quarter End Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.03 0.13 0.16 0.275 0.145 0.255 0.26 -
P/RPS 1.66 2.41 1.37 3.76 1.55 1.49 3.85 -10.60%
P/EPS 40.69 30.02 9.27 44.35 27.70 7.01 14.51 14.73%
EY 2.46 3.33 10.79 2.25 3.61 14.27 6.89 -12.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.93 1.23 1.10 0.60 1.11 1.30 -15.12%
Price Multiplier on Announcement Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/08/20 28/02/18 28/02/17 26/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.045 0.09 0.175 0.23 0.14 0.265 0.23 -
P/RPS 2.49 1.67 1.50 3.14 1.50 1.54 3.41 -4.10%
P/EPS 61.04 20.78 10.14 37.10 26.75 7.28 12.84 23.09%
EY 1.64 4.81 9.86 2.70 3.74 13.74 7.79 -18.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.64 1.35 0.92 0.58 1.15 1.15 -9.14%

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