[XINHWA] QoQ Cumulative Quarter Result on 30-Jun-2016

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016
Profit Trend
QoQ- 120.79%
YoY- -38.33%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 128,669 102,023 75,362 48,253 23,132 107,858 82,234 34.74%
PBT 16,353 13,595 10,424 6,591 3,077 16,971 14,588 7.90%
Tax -3,494 -2,649 -1,901 -1,092 -580 -1,845 -2,399 28.45%
NP 12,859 10,946 8,523 5,499 2,497 15,126 12,189 3.62%
-
NP to SH 12,834 10,863 8,453 5,449 2,468 15,003 12,109 3.94%
-
Tax Rate 21.37% 19.49% 18.24% 16.57% 18.85% 10.87% 16.45% -
Total Cost 115,810 91,077 66,839 42,754 20,635 92,732 70,045 39.78%
-
Net Worth 136,079 135,000 133,200 129,600 127,903 125,999 124,199 6.27%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - 2,700 - -
Div Payout % - - - - - 18.00% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 136,079 135,000 133,200 129,600 127,903 125,999 124,199 6.27%
NOSH 216,000 180,000 180,000 180,000 180,000 180,000 180,000 12.91%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.99% 10.73% 11.31% 11.40% 10.79% 14.02% 14.82% -
ROE 9.43% 8.05% 6.35% 4.20% 1.93% 11.91% 9.75% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 59.57 56.68 41.87 26.81 12.84 59.92 45.69 19.32%
EPS 5.94 6.04 4.70 3.03 1.37 8.34 6.73 -7.98%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.63 0.75 0.74 0.72 0.71 0.70 0.69 -5.87%
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 50.33 39.91 29.48 18.87 9.05 42.19 32.17 34.73%
EPS 5.02 4.25 3.31 2.13 0.97 5.87 4.74 3.89%
DPS 0.00 0.00 0.00 0.00 0.00 1.06 0.00 -
NAPS 0.5323 0.528 0.521 0.5069 0.5003 0.4928 0.4858 6.27%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.16 1.21 1.15 1.00 1.02 1.13 1.25 -
P/RPS 1.95 2.13 2.75 3.73 0.00 1.89 2.74 -20.27%
P/EPS 19.52 20.05 24.49 33.03 0.00 13.56 18.58 3.34%
EY 5.12 4.99 4.08 3.03 0.00 7.38 5.38 -3.24%
DY 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
P/NAPS 1.84 1.61 1.55 1.39 0.00 1.61 1.81 1.10%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 20/02/17 18/11/16 24/08/16 27/05/16 24/02/16 30/11/15 -
Price 1.27 1.02 1.23 1.05 1.01 1.02 1.21 -
P/RPS 2.13 1.80 2.94 3.92 0.00 1.70 2.65 -13.54%
P/EPS 21.37 16.90 26.19 34.69 0.00 12.24 17.99 12.15%
EY 4.68 5.92 3.82 2.88 0.00 8.17 5.56 -10.84%
DY 0.00 0.00 0.00 0.00 0.00 1.47 0.00 -
P/NAPS 2.02 1.36 1.66 1.46 0.00 1.46 1.75 10.02%

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