[VINVEST] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
12-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 137.83%
YoY- 2052.87%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 365,025 319,015 263,104 141,544 98,671 37,913 15,680 707.56%
PBT 82,579 81,842 65,592 33,299 12,951 6,206 -535 -
Tax -17,119 -17,224 -15,047 -8,178 -3,126 0 0 -
NP 65,460 64,618 50,545 25,121 9,825 6,206 -535 -
-
NP to SH 53,900 53,036 40,885 19,871 8,355 6,206 -535 -
-
Tax Rate 20.73% 21.05% 22.94% 24.56% 24.14% 0.00% - -
Total Cost 299,565 254,397 212,559 116,423 88,846 31,707 16,215 592.69%
-
Net Worth 405,881 437,102 817,700 711,430 336,895 225,672 285,333 26.34%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 405,881 437,102 817,700 711,430 336,895 225,672 285,333 26.34%
NOSH 3,234,221 3,234,221 2,477,878 2,453,209 1,347,580 1,128,363 891,666 135.15%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 17.93% 20.26% 19.21% 17.75% 9.96% 16.37% -3.41% -
ROE 13.28% 12.13% 5.00% 2.79% 2.48% 2.75% -0.19% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.69 10.22 10.62 5.77 7.32 3.36 1.76 251.32%
EPS 1.70 1.70 1.65 0.81 0.62 0.55 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.33 0.29 0.25 0.20 0.32 -44.99%
Adjusted Per Share Value based on latest NOSH - 2,453,209
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 37.67 32.92 27.15 14.61 10.18 3.91 1.62 706.94%
EPS 5.56 5.47 4.22 2.05 0.86 0.64 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4188 0.451 0.8438 0.7341 0.3476 0.2329 0.2944 26.35%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.16 0.20 0.235 0.27 0.275 0.18 0.12 -
P/RPS 1.37 1.96 2.21 4.68 3.76 5.36 6.82 -65.53%
P/EPS 9.27 11.77 14.24 33.33 44.35 32.73 -200.00 -
EY 10.79 8.49 7.02 3.00 2.25 3.06 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.43 0.71 0.93 1.10 0.90 0.38 118.03%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 12/05/16 26/02/16 30/11/15 28/08/15 -
Price 0.175 0.17 0.28 0.36 0.23 0.32 0.105 -
P/RPS 1.50 1.66 2.64 6.24 3.14 9.52 5.97 -60.01%
P/EPS 10.14 10.01 16.97 44.44 37.10 58.18 -175.00 -
EY 9.86 9.99 5.89 2.25 2.70 1.72 -0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.21 0.85 1.24 0.92 1.60 0.33 154.69%

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