[XINHWA] QoQ Annualized Quarter Result on 30-Sep-2020 [#2]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -3229.17%
YoY- -116.87%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 92,392 97,756 103,713 92,784 78,136 117,701 129,292 -20.08%
PBT 592 4,609 1,800 -1,338 444 2,429 8,868 -83.57%
Tax -1,304 -1,553 -257 -176 -4 -3,208 -878 30.20%
NP -712 3,056 1,542 -1,514 440 -779 7,989 -
-
NP to SH -748 2,997 1,941 -1,502 48 -769 7,962 -
-
Tax Rate 220.27% 33.69% 14.28% - 0.90% 132.07% 9.90% -
Total Cost 93,104 94,700 102,170 94,298 77,696 118,480 121,302 -16.18%
-
Net Worth 185,075 183,761 183,761 178,208 179,279 179,279 187,920 -1.01%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - 1,080 1,440 -
Div Payout % - - - - - 0.00% 18.08% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 185,075 183,761 183,761 178,208 179,279 179,279 187,920 -1.01%
NOSH 228,149 221,399 221,399 221,399 216,000 216,000 216,000 3.71%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -0.77% 3.13% 1.49% -1.63% 0.56% -0.66% 6.18% -
ROE -0.40% 1.63% 1.06% -0.84% 0.03% -0.43% 4.24% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 40.94 44.15 46.84 42.69 36.17 54.49 59.86 -22.39%
EPS -0.32 1.37 0.89 -0.70 0.04 0.50 3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.67 -
NAPS 0.82 0.83 0.83 0.82 0.83 0.83 0.87 -3.87%
Adjusted Per Share Value based on latest NOSH - 221,399
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 36.14 38.24 40.57 36.29 30.56 46.04 50.57 -20.08%
EPS -0.29 1.17 0.76 -0.59 0.02 -0.30 3.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.56 -
NAPS 0.7239 0.7188 0.7188 0.6971 0.7012 0.7012 0.735 -1.01%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.35 0.40 0.46 0.305 0.345 0.405 0.46 -
P/RPS 0.86 0.91 0.98 0.71 0.95 0.74 0.77 7.65%
P/EPS -105.61 29.55 52.46 -44.13 1,552.50 -113.76 12.48 -
EY -0.95 3.38 1.91 -2.27 0.06 -0.88 8.01 -
DY 0.00 0.00 0.00 0.00 0.00 1.23 1.45 -
P/NAPS 0.43 0.48 0.55 0.37 0.42 0.49 0.53 -13.02%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 30/06/21 23/02/21 24/11/20 28/08/20 26/06/20 28/02/20 -
Price 0.375 0.35 0.40 0.385 0.325 0.355 0.615 -
P/RPS 0.92 0.79 0.85 0.90 0.90 0.65 1.03 -7.25%
P/EPS -113.15 25.86 45.62 -55.71 1,462.50 -99.71 16.68 -
EY -0.88 3.87 2.19 -1.80 0.07 -1.00 5.99 -
DY 0.00 0.00 0.00 0.00 0.00 1.41 1.08 -
P/NAPS 0.46 0.42 0.48 0.47 0.39 0.43 0.71 -25.14%

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