[VINVEST] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[VINVEST] VINVEST CAPITAL HOLDINGS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 48.59%
YoY- 131.54%
Quarter Report
Latest QR
Upcoming QR
VINVEST's Result
VINVEST's Financial Summary
View:
Show?
TTM Result
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 75,161 181,733 365,024 98,671 65,855 120,434 22,484 17.45%
PBT 8,330 29,161 82,580 12,950 3,626 25,466 4,114 9.86%
Tax -1,838 -8,684 -17,120 -3,126 -18 73 -426 21.51%
NP 6,492 20,477 65,460 9,824 3,608 25,539 3,688 7.82%
-
NP to SH 5,434 14,593 53,858 8,354 3,608 25,539 3,688 5.30%
-
Tax Rate 22.06% 29.78% 20.73% 24.14% 0.50% -0.29% 10.35% -
Total Cost 68,669 161,256 299,564 88,847 62,247 94,895 18,796 18.85%
-
Net Worth 453,163 471,797 437,102 488,409 174,899 160,499 224,262 9.83%
Dividend
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 453,163 471,797 437,102 488,409 174,899 160,499 224,262 9.83%
NOSH 5,664,539 3,393,721 3,234,221 1,953,636 728,750 697,826 659,595 33.19%
Ratio Analysis
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.64% 11.27% 17.93% 9.96% 5.48% 21.21% 16.40% -
ROE 1.20% 3.09% 12.32% 1.71% 2.06% 15.91% 1.64% -
Per Share
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.33 5.39 11.69 5.05 9.04 17.26 3.41 -11.79%
EPS 0.10 0.43 1.73 0.43 0.50 3.66 0.56 -20.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.14 0.14 0.25 0.24 0.23 0.34 -17.54%
Adjusted Per Share Value based on latest NOSH - 1,953,636
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 7.76 18.75 37.67 10.18 6.80 12.43 2.32 17.46%
EPS 0.56 1.51 5.56 0.86 0.37 2.64 0.38 5.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4676 0.4868 0.451 0.504 0.1805 0.1656 0.2314 9.83%
Price Multiplier on Financial Quarter End Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.03 0.13 0.16 0.275 0.145 0.255 0.26 -
P/RPS 2.26 2.41 1.37 5.44 1.60 1.48 7.63 -14.97%
P/EPS 31.27 30.02 9.28 64.31 29.29 6.97 46.50 -5.15%
EY 3.20 3.33 10.78 1.55 3.41 14.35 2.15 5.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.93 1.14 1.10 0.60 1.11 0.76 -8.82%
Price Multiplier on Announcement Date
30/06/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/08/20 28/02/18 28/02/17 26/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.045 0.09 0.175 0.23 0.14 0.265 0.23 -
P/RPS 3.39 1.67 1.50 4.55 1.55 1.54 6.75 -8.77%
P/EPS 46.91 20.78 10.14 53.79 28.28 7.24 41.14 1.76%
EY 2.13 4.81 9.86 1.86 3.54 13.81 2.43 -1.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.64 1.25 0.92 0.58 1.15 0.68 -2.55%

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