[VINVEST] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -61.1%
YoY- -73.62%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 181,733 197,894 173,938 164,128 365,025 425,353 526,208 -50.67%
PBT 29,160 38,261 35,358 34,308 82,579 109,122 131,184 -63.20%
Tax -8,682 -9,450 -8,654 -8,624 -17,119 -22,965 -30,094 -56.24%
NP 20,478 28,810 26,704 25,684 65,460 86,157 101,090 -65.40%
-
NP to SH 14,594 22,972 21,918 20,968 53,900 70,714 81,770 -68.20%
-
Tax Rate 29.77% 24.70% 24.48% 25.14% 20.73% 21.05% 22.94% -
Total Cost 161,255 169,084 147,234 138,444 299,565 339,196 425,118 -47.50%
-
Net Worth 471,797 455,105 451,252 452,790 405,881 437,102 817,700 -30.62%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 471,797 455,105 451,252 452,790 405,881 437,102 817,700 -30.62%
NOSH 3,393,721 3,250,754 3,223,235 3,234,221 3,234,221 3,234,221 2,477,878 23.25%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.27% 14.56% 15.35% 15.65% 17.93% 20.26% 19.21% -
ROE 3.09% 5.05% 4.86% 4.63% 13.28% 16.18% 10.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.39 6.09 5.40 5.07 11.69 13.62 21.24 -59.81%
EPS 0.44 0.71 0.68 0.64 1.70 2.27 3.30 -73.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.14 0.13 0.14 0.33 -43.45%
Adjusted Per Share Value based on latest NOSH - 3,234,221
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.75 20.42 17.95 16.94 37.67 43.89 54.30 -50.68%
EPS 1.51 2.37 2.26 2.16 5.56 7.30 8.44 -68.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4868 0.4696 0.4656 0.4672 0.4188 0.451 0.8438 -30.62%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.13 0.13 0.12 0.16 0.16 0.20 0.235 -
P/RPS 2.41 2.14 2.22 3.15 1.37 1.47 1.11 67.43%
P/EPS 30.02 18.40 17.65 24.68 9.27 8.83 7.12 160.30%
EY 3.33 5.44 5.67 4.05 10.79 11.32 14.04 -61.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.86 1.14 1.23 1.43 0.71 19.65%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 29/11/16 30/08/16 -
Price 0.09 0.125 0.13 0.135 0.175 0.17 0.28 -
P/RPS 1.67 2.05 2.41 2.66 1.50 1.25 1.32 16.92%
P/EPS 20.78 17.69 19.12 20.82 10.14 7.51 8.48 81.46%
EY 4.81 5.65 5.23 4.80 9.86 13.32 11.79 -44.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.89 0.93 0.96 1.35 1.21 0.85 -17.19%

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