[XINHWA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 23.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 75,362 48,253 23,132 107,858 82,234 57,436 29,106 88.23%
PBT 10,424 6,591 3,077 16,971 14,588 10,759 6,079 43.12%
Tax -1,901 -1,092 -580 -1,845 -2,399 -1,869 -1,239 32.92%
NP 8,523 5,499 2,497 15,126 12,189 8,890 4,840 45.67%
-
NP to SH 8,453 5,449 2,468 15,003 12,109 8,836 4,809 45.49%
-
Tax Rate 18.24% 16.57% 18.85% 10.87% 16.45% 17.37% 20.38% -
Total Cost 66,839 42,754 20,635 92,732 70,045 48,546 24,266 96.13%
-
Net Worth 133,200 129,600 127,903 125,999 124,199 120,600 91,057 28.77%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 2,700 - - - -
Div Payout % - - - 18.00% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 133,200 129,600 127,903 125,999 124,199 120,600 91,057 28.77%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 142,278 16.92%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 11.31% 11.40% 10.79% 14.02% 14.82% 15.48% 16.63% -
ROE 6.35% 4.20% 1.93% 11.91% 9.75% 7.33% 5.28% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 41.87 26.81 12.84 59.92 45.69 31.91 20.46 60.97%
EPS 4.70 3.03 1.37 8.34 6.73 4.91 3.38 24.50%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.71 0.70 0.69 0.67 0.64 10.13%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.48 18.87 9.05 42.19 32.17 22.47 11.38 88.29%
EPS 3.31 2.13 0.97 5.87 4.74 3.46 1.88 45.65%
DPS 0.00 0.00 0.00 1.06 0.00 0.00 0.00 -
NAPS 0.521 0.5069 0.5003 0.4928 0.4858 0.4717 0.3562 28.76%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 - -
Price 1.15 1.00 1.02 1.13 1.25 0.86 0.00 -
P/RPS 2.75 3.73 0.00 1.89 2.74 2.70 0.00 -
P/EPS 24.49 33.03 0.00 13.56 18.58 17.52 0.00 -
EY 4.08 3.03 0.00 7.38 5.38 5.71 0.00 -
DY 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
P/NAPS 1.55 1.39 0.00 1.61 1.81 1.28 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 24/08/16 27/05/16 24/02/16 30/11/15 25/08/15 25/06/15 -
Price 1.23 1.05 1.01 1.02 1.21 1.00 0.00 -
P/RPS 2.94 3.92 0.00 1.70 2.65 3.13 0.00 -
P/EPS 26.19 34.69 0.00 12.24 17.99 20.37 0.00 -
EY 3.82 2.88 0.00 8.17 5.56 4.91 0.00 -
DY 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 1.66 1.46 0.00 1.46 1.75 1.49 0.00 -

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