[VINVEST] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -13.52%
YoY- 754.59%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 173,938 164,128 365,025 425,353 526,208 566,176 98,671 45.97%
PBT 35,358 34,308 82,579 109,122 131,184 133,196 12,951 95.45%
Tax -8,654 -8,624 -17,119 -22,965 -30,094 -32,712 -3,126 97.28%
NP 26,704 25,684 65,460 86,157 101,090 100,484 9,825 94.87%
-
NP to SH 21,918 20,968 53,900 70,714 81,770 79,484 8,355 90.32%
-
Tax Rate 24.48% 25.14% 20.73% 21.05% 22.94% 24.56% 24.14% -
Total Cost 147,234 138,444 299,565 339,196 425,118 465,692 88,846 40.08%
-
Net Worth 451,252 452,790 405,881 437,102 817,700 711,430 336,895 21.53%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 451,252 452,790 405,881 437,102 817,700 711,430 336,895 21.53%
NOSH 3,223,235 3,234,221 3,234,221 3,234,221 2,477,878 2,453,209 1,347,580 78.94%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 15.35% 15.65% 17.93% 20.26% 19.21% 17.75% 9.96% -
ROE 4.86% 4.63% 13.28% 16.18% 10.00% 11.17% 2.48% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.40 5.07 11.69 13.62 21.24 23.08 7.32 -18.37%
EPS 0.68 0.64 1.70 2.27 3.30 3.24 0.62 6.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.14 0.33 0.29 0.25 -32.08%
Adjusted Per Share Value based on latest NOSH - 3,234,221
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.95 16.94 37.67 43.89 54.30 58.42 10.18 46.00%
EPS 2.26 2.16 5.56 7.30 8.44 8.20 0.86 90.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4656 0.4672 0.4188 0.451 0.8438 0.7341 0.3476 21.53%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.12 0.16 0.16 0.20 0.235 0.27 0.275 -
P/RPS 2.22 3.15 1.37 1.47 1.11 1.17 3.76 -29.64%
P/EPS 17.65 24.68 9.27 8.83 7.12 8.33 44.35 -45.92%
EY 5.67 4.05 10.79 11.32 14.04 12.00 2.25 85.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.14 1.23 1.43 0.71 0.93 1.10 -15.14%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 31/05/17 28/02/17 29/11/16 30/08/16 12/05/16 26/02/16 -
Price 0.13 0.135 0.175 0.17 0.28 0.36 0.23 -
P/RPS 2.41 2.66 1.50 1.25 1.32 1.56 3.14 -16.18%
P/EPS 19.12 20.82 10.14 7.51 8.48 11.11 37.10 -35.74%
EY 5.23 4.80 9.86 13.32 11.79 9.00 2.70 55.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.96 1.35 1.21 0.85 1.24 0.92 0.72%

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