[XINHWA] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -76.55%
YoY- -44.76%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 109,068 81,281 53,480 25,580 128,669 102,023 75,362 27.97%
PBT 9,920 10,205 7,711 3,603 16,353 13,595 10,424 -3.25%
Tax 106 -1,061 -1,805 -657 -3,494 -2,649 -1,901 -
NP 10,026 9,144 5,906 2,946 12,859 10,946 8,523 11.44%
-
NP to SH 10,382 9,265 6,021 3,010 12,834 10,863 8,453 14.70%
-
Tax Rate -1.07% 10.40% 23.41% 18.23% 21.37% 19.49% 18.24% -
Total Cost 99,042 72,137 47,574 22,634 115,810 91,077 66,839 30.00%
-
Net Worth 144,720 144,720 140,399 140,399 136,079 135,000 133,200 5.69%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 2,160 2,160 2,160 2,160 - - - -
Div Payout % 20.81% 23.31% 35.87% 71.76% - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 144,720 144,720 140,399 140,399 136,079 135,000 133,200 5.69%
NOSH 216,000 216,000 216,000 216,000 216,000 180,000 180,000 12.93%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.19% 11.25% 11.04% 11.52% 9.99% 10.73% 11.31% -
ROE 7.17% 6.40% 4.29% 2.14% 9.43% 8.05% 6.35% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 50.49 37.63 24.76 11.84 59.57 56.68 41.87 13.30%
EPS 4.81 4.29 2.79 1.39 5.94 6.04 4.70 1.55%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.67 0.67 0.65 0.65 0.63 0.75 0.74 -6.41%
Adjusted Per Share Value based on latest NOSH - 216,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 42.66 31.79 20.92 10.01 50.33 39.91 29.48 27.96%
EPS 4.06 3.62 2.36 1.18 5.02 4.25 3.31 14.60%
DPS 0.84 0.84 0.84 0.84 0.00 0.00 0.00 -
NAPS 0.5661 0.5661 0.5492 0.5492 0.5323 0.528 0.521 5.69%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.12 1.21 1.06 1.18 1.16 1.21 1.15 -
P/RPS 2.22 3.22 4.28 9.96 1.95 2.13 2.75 -13.31%
P/EPS 23.30 28.21 38.03 84.68 19.52 20.05 24.49 -3.26%
EY 4.29 3.54 2.63 1.18 5.12 4.99 4.08 3.40%
DY 0.89 0.83 0.94 0.85 0.00 0.00 0.00 -
P/NAPS 1.67 1.81 1.63 1.82 1.84 1.61 1.55 5.10%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 12/02/18 24/11/17 30/08/17 31/05/17 20/02/17 18/11/16 -
Price 0.93 1.12 1.26 1.11 1.27 1.02 1.23 -
P/RPS 1.84 2.98 5.09 9.37 2.13 1.80 2.94 -26.85%
P/EPS 19.35 26.11 45.20 79.65 21.37 16.90 26.19 -18.28%
EY 5.17 3.83 2.21 1.26 4.68 5.92 3.82 22.37%
DY 1.08 0.89 0.79 0.90 0.00 0.00 0.00 -
P/NAPS 1.39 1.67 1.94 1.71 2.02 1.36 1.66 -11.17%

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