[XINHWA] QoQ Cumulative Quarter Result on 31-Mar-2018 [#4]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 12.06%
YoY- -19.11%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 89,263 56,246 26,689 109,068 81,281 53,480 25,580 129.54%
PBT 4,288 3,209 1,419 9,920 10,205 7,711 3,603 12.26%
Tax -438 -275 -465 106 -1,061 -1,805 -657 -23.62%
NP 3,850 2,934 954 10,026 9,144 5,906 2,946 19.47%
-
NP to SH 4,122 3,075 1,044 10,382 9,265 6,021 3,010 23.24%
-
Tax Rate 10.21% 8.57% 32.77% -1.07% 10.40% 23.41% 18.23% -
Total Cost 85,413 53,312 25,735 99,042 72,137 47,574 22,634 141.80%
-
Net Worth 149,039 149,039 146,880 144,720 144,720 140,399 140,399 4.05%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 2,160 2,160 2,160 2,160 -
Div Payout % - - - 20.81% 23.31% 35.87% 71.76% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 149,039 149,039 146,880 144,720 144,720 140,399 140,399 4.05%
NOSH 216,000 216,000 216,000 216,000 216,000 216,000 216,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.31% 5.22% 3.57% 9.19% 11.25% 11.04% 11.52% -
ROE 2.77% 2.06% 0.71% 7.17% 6.40% 4.29% 2.14% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 41.33 26.04 12.36 50.49 37.63 24.76 11.84 129.59%
EPS 1.91 1.42 0.48 4.81 4.29 2.79 1.39 23.52%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 0.69 0.69 0.68 0.67 0.67 0.65 0.65 4.05%
Adjusted Per Share Value based on latest NOSH - 216,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 34.92 22.00 10.44 42.66 31.79 20.92 10.01 129.49%
EPS 1.61 1.20 0.41 4.06 3.62 2.36 1.18 22.94%
DPS 0.00 0.00 0.00 0.84 0.84 0.84 0.84 -
NAPS 0.583 0.583 0.5745 0.5661 0.5661 0.5492 0.5492 4.05%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.725 0.79 0.88 1.12 1.21 1.06 1.18 -
P/RPS 1.75 3.03 7.12 2.22 3.22 4.28 9.96 -68.53%
P/EPS 37.99 55.49 182.07 23.30 28.21 38.03 84.68 -41.31%
EY 2.63 1.80 0.55 4.29 3.54 2.63 1.18 70.37%
DY 0.00 0.00 0.00 0.89 0.83 0.94 0.85 -
P/NAPS 1.05 1.14 1.29 1.67 1.81 1.63 1.82 -30.62%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 22/11/18 28/08/18 28/05/18 12/02/18 24/11/17 30/08/17 -
Price 0.85 0.65 0.82 0.93 1.12 1.26 1.11 -
P/RPS 2.06 2.50 6.64 1.84 2.98 5.09 9.37 -63.47%
P/EPS 44.54 45.66 169.66 19.35 26.11 45.20 79.65 -32.05%
EY 2.25 2.19 0.59 5.17 3.83 2.21 1.26 47.03%
DY 0.00 0.00 0.00 1.08 0.89 0.79 0.90 -
P/NAPS 1.23 0.94 1.21 1.39 1.67 1.94 1.71 -19.67%

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