[VINVEST] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 36.78%
YoY- 1096.17%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 94,001 115,275 120,434 122,922 86,969 51,834 22,484 160.20%
PBT 17,091 23,168 25,466 29,214 21,604 14,009 4,114 159.10%
Tax 152 201 73 -355 -505 -554 -426 -
NP 17,243 23,369 25,539 28,859 21,099 13,455 3,688 180.39%
-
NP to SH 17,243 23,369 25,539 28,859 21,099 13,455 3,688 180.39%
-
Tax Rate -0.89% -0.87% -0.29% 1.22% 2.34% 3.95% 10.35% -
Total Cost 76,758 91,906 94,895 94,063 65,870 38,379 18,796 156.14%
-
Net Worth 169,418 169,381 160,499 162,077 154,988 147,822 224,262 -17.09%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 169,418 169,381 160,499 162,077 154,988 147,822 224,262 -17.09%
NOSH 705,909 705,757 697,826 704,684 704,495 703,917 659,595 4.64%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 18.34% 20.27% 21.21% 23.48% 24.26% 25.96% 16.40% -
ROE 10.18% 13.80% 15.91% 17.81% 13.61% 9.10% 1.64% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.32 16.33 17.26 17.44 12.34 7.36 3.41 148.64%
EPS 2.44 3.31 3.66 4.10 2.99 1.91 0.56 167.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.23 0.23 0.22 0.21 0.34 -20.77%
Adjusted Per Share Value based on latest NOSH - 704,684
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.70 11.90 12.43 12.68 8.97 5.35 2.32 160.21%
EPS 1.78 2.41 2.64 2.98 2.18 1.39 0.38 180.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1748 0.1748 0.1656 0.1672 0.1599 0.1525 0.2314 -17.09%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.225 0.24 0.255 0.295 0.29 0.22 0.26 -
P/RPS 1.69 1.47 1.48 1.69 2.35 2.99 7.63 -63.49%
P/EPS 9.21 7.25 6.97 7.20 9.68 11.51 46.50 -66.12%
EY 10.86 13.80 14.35 13.88 10.33 8.69 2.15 195.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.00 1.11 1.28 1.32 1.05 0.76 15.26%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 27/11/13 23/08/13 14/05/13 28/02/13 -
Price 0.24 0.215 0.265 0.25 0.395 0.375 0.23 -
P/RPS 1.80 1.32 1.54 1.43 3.20 5.09 6.75 -58.67%
P/EPS 9.83 6.49 7.24 6.10 13.19 19.62 41.14 -61.59%
EY 10.18 15.40 13.81 16.38 7.58 5.10 2.43 160.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.90 1.15 1.09 1.80 1.79 0.68 29.40%

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