[VINVEST] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 4.53%
YoY- -73.2%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 140,216 181,733 197,894 173,938 164,128 365,025 425,353 -52.31%
PBT 15,872 29,160 38,261 35,358 34,308 82,579 109,122 -72.37%
Tax -4,676 -8,682 -9,450 -8,654 -8,624 -17,119 -22,965 -65.42%
NP 11,196 20,478 28,810 26,704 25,684 65,460 86,157 -74.37%
-
NP to SH 8,024 14,594 22,972 21,918 20,968 53,900 70,714 -76.59%
-
Tax Rate 29.46% 29.77% 24.70% 24.48% 25.14% 20.73% 21.05% -
Total Cost 129,020 161,255 169,084 147,234 138,444 299,565 339,196 -47.53%
-
Net Worth 475,486 471,797 455,105 451,252 452,790 405,881 437,102 5.77%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 475,486 471,797 455,105 451,252 452,790 405,881 437,102 5.77%
NOSH 3,398,721 3,393,721 3,250,754 3,223,235 3,234,221 3,234,221 3,234,221 3.36%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.98% 11.27% 14.56% 15.35% 15.65% 17.93% 20.26% -
ROE 1.69% 3.09% 5.05% 4.86% 4.63% 13.28% 16.18% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4.13 5.39 6.09 5.40 5.07 11.69 13.62 -54.89%
EPS 0.24 0.44 0.71 0.68 0.64 1.70 2.27 -77.67%
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 0.13 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 3,174,999
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 14.47 18.75 20.42 17.95 16.94 37.67 43.89 -52.30%
EPS 0.83 1.51 2.37 2.26 2.16 5.56 7.30 -76.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4906 0.4868 0.4696 0.4656 0.4672 0.4188 0.451 5.77%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.075 0.13 0.13 0.12 0.16 0.16 0.20 -
P/RPS 1.82 2.41 2.14 2.22 3.15 1.37 1.47 15.31%
P/EPS 31.75 30.02 18.40 17.65 24.68 9.27 8.83 134.88%
EY 3.15 3.33 5.44 5.67 4.05 10.79 11.32 -57.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.93 0.93 0.86 1.14 1.23 1.43 -47.78%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 29/11/16 -
Price 0.055 0.09 0.125 0.13 0.135 0.175 0.17 -
P/RPS 1.33 1.67 2.05 2.41 2.66 1.50 1.25 4.22%
P/EPS 23.28 20.78 17.69 19.12 20.82 10.14 7.51 112.74%
EY 4.30 4.81 5.65 5.23 4.80 9.86 13.32 -52.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.64 0.89 0.93 0.96 1.35 1.21 -53.02%

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