[VINVEST] YoY TTM Result on 31-Dec-2014 [#4]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -51.25%
YoY- -85.87%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
Revenue 181,733 365,024 98,671 65,855 120,434 22,484 3,533 83.18%
PBT 29,161 82,580 12,950 3,626 25,466 4,114 -8,459 -
Tax -8,684 -17,120 -3,126 -18 73 -426 -3 240.22%
NP 20,477 65,460 9,824 3,608 25,539 3,688 -8,462 -
-
NP to SH 14,593 53,858 8,354 3,608 25,539 3,688 -8,462 -
-
Tax Rate 29.78% 20.73% 24.14% 0.50% -0.29% 10.35% - -
Total Cost 161,256 299,564 88,847 62,247 94,895 18,796 11,995 49.06%
-
Net Worth 471,797 437,102 488,409 174,899 160,499 224,262 16,135 67.95%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
Net Worth 471,797 437,102 488,409 174,899 160,499 224,262 16,135 67.95%
NOSH 3,393,721 3,234,221 1,953,636 728,750 697,826 659,595 403,397 38.70%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
NP Margin 11.27% 17.93% 9.96% 5.48% 21.21% 16.40% -239.51% -
ROE 3.09% 12.32% 1.71% 2.06% 15.91% 1.64% -52.44% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
RPS 5.39 11.69 5.05 9.04 17.26 3.41 0.88 32.10%
EPS 0.43 1.73 0.43 0.50 3.66 0.56 -2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.25 0.24 0.23 0.34 0.04 21.22%
Adjusted Per Share Value based on latest NOSH - 728,750
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
RPS 18.75 37.67 10.18 6.80 12.43 2.32 0.36 83.53%
EPS 1.51 5.56 0.86 0.37 2.64 0.38 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4868 0.451 0.504 0.1805 0.1656 0.2314 0.0167 67.87%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 -
Price 0.13 0.16 0.275 0.145 0.255 0.26 0.18 -
P/RPS 2.41 1.37 5.44 1.60 1.48 7.63 20.55 -28.05%
P/EPS 30.02 9.28 64.31 29.29 6.97 46.50 -8.58 -
EY 3.33 10.78 1.55 3.41 14.35 2.15 -11.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.14 1.10 0.60 1.11 0.76 4.50 -21.51%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
Date 28/02/18 28/02/17 26/02/16 27/02/15 28/02/14 28/02/13 26/08/11 -
Price 0.09 0.175 0.23 0.14 0.265 0.23 0.08 -
P/RPS 1.67 1.50 4.55 1.55 1.54 6.75 9.13 -22.96%
P/EPS 20.78 10.14 53.79 28.28 7.24 41.14 -3.81 -
EY 4.81 9.86 1.86 3.54 13.81 2.43 -26.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.25 0.92 0.58 1.15 0.68 2.00 -16.05%

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