[XINHWA] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
12-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 2.59%
YoY- 4.24%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 112,492 106,756 109,068 108,374 106,960 102,320 128,669 -8.56%
PBT 6,418 5,676 9,920 13,606 15,422 14,412 16,353 -46.36%
Tax -550 -1,860 106 -1,414 -3,610 -2,628 -3,494 -70.81%
NP 5,868 3,816 10,026 12,192 11,812 11,784 12,859 -40.69%
-
NP to SH 6,150 4,176 10,382 12,353 12,042 12,040 12,834 -38.73%
-
Tax Rate 8.57% 32.77% -1.07% 10.39% 23.41% 18.23% 21.37% -
Total Cost 106,624 102,940 99,042 96,182 95,148 90,536 115,810 -5.35%
-
Net Worth 149,039 146,880 144,720 144,720 140,399 140,399 136,079 6.24%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 2,160 2,880 4,320 8,640 - -
Div Payout % - - 20.81% 23.31% 35.87% 71.76% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 149,039 146,880 144,720 144,720 140,399 140,399 136,079 6.24%
NOSH 216,000 216,000 216,000 216,000 216,000 216,000 216,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.22% 3.57% 9.19% 11.25% 11.04% 11.52% 9.99% -
ROE 4.13% 2.84% 7.17% 8.54% 8.58% 8.58% 9.43% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 52.08 49.42 50.49 50.17 49.52 47.37 59.57 -8.56%
EPS 2.84 1.92 4.81 5.72 5.58 5.56 5.94 -38.82%
DPS 0.00 0.00 1.00 1.33 2.00 4.00 0.00 -
NAPS 0.69 0.68 0.67 0.67 0.65 0.65 0.63 6.24%
Adjusted Per Share Value based on latest NOSH - 216,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 44.00 41.76 42.66 42.39 41.84 40.02 50.33 -8.56%
EPS 2.41 1.63 4.06 4.83 4.71 4.71 5.02 -38.66%
DPS 0.00 0.00 0.84 1.13 1.69 3.38 0.00 -
NAPS 0.583 0.5745 0.5661 0.5661 0.5492 0.5492 0.5323 6.24%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.79 0.88 1.12 1.21 1.06 1.18 1.16 -
P/RPS 1.52 1.78 2.22 2.41 2.14 2.49 1.95 -15.28%
P/EPS 27.75 45.52 23.30 21.16 19.01 21.17 19.52 26.40%
EY 3.60 2.20 4.29 4.73 5.26 4.72 5.12 -20.91%
DY 0.00 0.00 0.89 1.10 1.89 3.39 0.00 -
P/NAPS 1.14 1.29 1.67 1.81 1.63 1.82 1.84 -27.30%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 28/08/18 28/05/18 12/02/18 24/11/17 30/08/17 31/05/17 -
Price 0.65 0.82 0.93 1.12 1.26 1.11 1.27 -
P/RPS 1.25 1.66 1.84 2.23 2.54 2.34 2.13 -29.88%
P/EPS 22.83 42.41 19.35 19.58 22.60 19.91 21.37 4.50%
EY 4.38 2.36 5.17 5.11 4.42 5.02 4.68 -4.31%
DY 0.00 0.00 1.08 1.19 1.59 3.60 0.00 -
P/NAPS 0.94 1.21 1.39 1.67 1.94 1.71 2.02 -39.92%

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