[VINVEST] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 227.3%
YoY- 142.33%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 98,671 65,855 120,434 22,484 3,533 13,376 25,853 22.85%
PBT 12,950 3,626 25,466 4,114 -8,459 -95,617 250 83.42%
Tax -3,126 -18 73 -426 -3 -16 0 -
NP 9,824 3,608 25,539 3,688 -8,462 -95,633 250 75.80%
-
NP to SH 8,354 3,608 25,539 3,688 -8,462 -95,633 250 71.47%
-
Tax Rate 24.14% 0.50% -0.29% 10.35% - - 0.00% -
Total Cost 88,847 62,247 94,895 18,796 11,995 109,009 25,603 21.07%
-
Net Worth 488,409 174,899 160,499 224,262 16,135 24,321 122,990 23.60%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 488,409 174,899 160,499 224,262 16,135 24,321 122,990 23.60%
NOSH 1,953,636 728,750 697,826 659,595 403,397 405,359 419,333 26.67%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.96% 5.48% 21.21% 16.40% -239.51% -714.96% 0.97% -
ROE 1.71% 2.06% 15.91% 1.64% -52.44% -393.20% 0.20% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.05 9.04 17.26 3.41 0.88 3.30 6.17 -3.03%
EPS 0.43 0.50 3.66 0.56 -2.10 -23.59 0.06 35.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.23 0.34 0.04 0.06 0.2933 -2.42%
Adjusted Per Share Value based on latest NOSH - 659,595
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 10.18 6.80 12.43 2.32 0.36 1.38 2.67 22.83%
EPS 0.86 0.37 2.64 0.38 -0.87 -9.87 0.03 67.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.504 0.1805 0.1656 0.2314 0.0167 0.0251 0.1269 23.60%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 -
Price 0.275 0.145 0.255 0.26 0.18 0.24 0.60 -
P/RPS 5.44 1.60 1.48 7.63 20.55 7.27 9.73 -8.54%
P/EPS 64.31 29.29 6.97 46.50 -8.58 -1.02 1,006.40 -34.47%
EY 1.55 3.41 14.35 2.15 -11.65 -98.30 0.10 52.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.60 1.11 0.76 4.50 4.00 2.05 -9.12%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/02/16 27/02/15 28/02/14 28/02/13 26/08/11 27/08/10 28/08/09 -
Price 0.23 0.14 0.265 0.23 0.08 0.28 0.60 -
P/RPS 4.55 1.55 1.54 6.75 9.13 8.49 9.73 -11.02%
P/EPS 53.79 28.28 7.24 41.14 -3.81 -1.19 1,006.40 -36.24%
EY 1.86 3.54 13.81 2.43 -26.22 -84.26 0.10 56.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.58 1.15 0.68 2.00 4.67 2.05 -11.58%

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