[VINVEST] QoQ TTM 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- 10.87%
YoY- 881.61%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 188,889 264,512 365,024 379,773 346,095 233,177 98,671 54.23%
PBT 34,667 57,858 82,580 88,587 79,078 45,326 12,950 92.91%
Tax -6,401 -11,098 -17,120 -20,350 -18,173 -11,304 -3,126 61.32%
NP 28,266 46,760 65,460 68,237 60,905 34,022 9,824 102.42%
-
NP to SH 23,930 39,229 53,858 55,186 49,775 27,302 8,354 101.82%
-
Tax Rate 18.46% 19.18% 20.73% 22.97% 22.98% 24.94% 24.14% -
Total Cost 160,623 217,752 299,564 311,536 285,190 199,155 88,847 48.45%
-
Net Worth 444,499 452,790 437,102 437,102 815,837 711,430 488,409 -6.09%
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 444,499 452,790 437,102 437,102 815,837 711,430 488,409 -6.09%
NOSH 3,174,999 3,234,221 3,234,221 3,234,221 2,472,235 2,453,209 1,953,636 38.27%
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 14.96% 17.68% 17.93% 17.97% 17.60% 14.59% 9.96% -
ROE 5.38% 8.66% 12.32% 12.63% 6.10% 3.84% 1.71% -
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 5.95 8.18 11.69 12.16 14.00 9.50 5.05 11.56%
EPS 0.75 1.21 1.73 1.77 2.01 1.11 0.43 44.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.14 0.33 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 19.49 27.29 37.67 39.19 35.71 24.06 10.18 54.24%
EPS 2.47 4.05 5.56 5.69 5.14 2.82 0.86 102.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4587 0.4672 0.451 0.451 0.8419 0.7341 0.504 -6.09%
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 2.02 1.96 1.37 1.64 1.68 2.84 5.44 -48.36%
P/EPS 15.92 13.19 9.28 11.32 11.67 24.26 64.31 -60.60%
EY 6.28 7.58 10.78 8.84 8.57 4.12 1.55 154.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.14 1.14 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 2.19 1.65 1.50 1.40 2.00 3.79 4.55 -38.61%
P/EPS 17.25 11.13 10.14 9.62 13.91 32.35 53.79 -53.18%
EY 5.80 8.98 9.86 10.40 7.19 3.09 1.86 113.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.96 1.25 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