[VINVEST] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -11.5%
YoY- 592.49%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Revenue 365,024 98,671 65,855 120,434 22,484 3,533 13,376 66.18%
PBT 82,580 12,950 3,626 25,466 4,114 -8,459 -95,617 -
Tax -17,120 -3,126 -18 73 -426 -3 -16 191.99%
NP 65,460 9,824 3,608 25,539 3,688 -8,462 -95,633 -
-
NP to SH 53,858 8,354 3,608 25,539 3,688 -8,462 -95,633 -
-
Tax Rate 20.73% 24.14% 0.50% -0.29% 10.35% - - -
Total Cost 299,564 88,847 62,247 94,895 18,796 11,995 109,009 16.80%
-
Net Worth 437,102 488,409 174,899 160,499 224,262 16,135 24,321 55.85%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Net Worth 437,102 488,409 174,899 160,499 224,262 16,135 24,321 55.85%
NOSH 3,234,221 1,953,636 728,750 697,826 659,595 403,397 405,359 37.57%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
NP Margin 17.93% 9.96% 5.48% 21.21% 16.40% -239.51% -714.96% -
ROE 12.32% 1.71% 2.06% 15.91% 1.64% -52.44% -393.20% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
RPS 11.69 5.05 9.04 17.26 3.41 0.88 3.30 21.44%
EPS 1.73 0.43 0.50 3.66 0.56 -2.10 -23.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.25 0.24 0.23 0.34 0.04 0.06 13.90%
Adjusted Per Share Value based on latest NOSH - 697,826
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
RPS 37.67 10.18 6.80 12.43 2.32 0.36 1.38 66.19%
EPS 5.56 0.86 0.37 2.64 0.38 -0.87 -9.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.451 0.504 0.1805 0.1656 0.2314 0.0167 0.0251 55.85%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 -
Price 0.16 0.275 0.145 0.255 0.26 0.18 0.24 -
P/RPS 1.37 5.44 1.60 1.48 7.63 20.55 7.27 -22.61%
P/EPS 9.28 64.31 29.29 6.97 46.50 -8.58 -1.02 -
EY 10.78 1.55 3.41 14.35 2.15 -11.65 -98.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.10 0.60 1.11 0.76 4.50 4.00 -17.53%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Date 28/02/17 26/02/16 27/02/15 28/02/14 28/02/13 26/08/11 27/08/10 -
Price 0.175 0.23 0.14 0.265 0.23 0.08 0.28 -
P/RPS 1.50 4.55 1.55 1.54 6.75 9.13 8.49 -23.37%
P/EPS 10.14 53.79 28.28 7.24 41.14 -3.81 -1.19 -
EY 9.86 1.86 3.54 13.81 2.43 -26.22 -84.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.92 0.58 1.15 0.68 2.00 4.67 -18.32%

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