[XINHWA] QoQ TTM Result on 30-Sep-2018 [#2]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -11.64%
YoY- -28.51%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 122,491 118,450 117,050 111,834 110,177 109,068 107,927 8.83%
PBT 718 -450 4,003 5,418 7,736 9,920 12,963 -85.54%
Tax 2,064 1,814 729 1,636 298 106 -1,906 -
NP 2,782 1,364 4,732 7,054 8,034 10,026 11,057 -60.24%
-
NP to SH 2,927 1,662 5,239 7,436 8,416 10,382 11,236 -59.31%
-
Tax Rate -287.47% - -18.21% -30.20% -3.85% -1.07% 14.70% -
Total Cost 119,709 117,086 112,318 104,780 102,143 99,042 96,870 15.20%
-
Net Worth 185,760 146,880 149,039 149,039 146,880 144,720 144,720 18.16%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - 2,160 4,320 4,320 -
Div Payout % - - - - 25.67% 41.61% 38.45% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 185,760 146,880 149,039 149,039 146,880 144,720 144,720 18.16%
NOSH 216,000 216,000 216,000 216,000 216,000 216,000 216,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.27% 1.15% 4.04% 6.31% 7.29% 9.19% 10.24% -
ROE 1.58% 1.13% 3.52% 4.99% 5.73% 7.17% 7.76% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 56.71 54.84 54.19 51.78 51.01 50.49 49.97 8.82%
EPS 1.36 0.77 2.43 3.44 3.90 4.81 5.20 -59.20%
DPS 0.00 0.00 0.00 0.00 1.00 2.00 2.00 -
NAPS 0.86 0.68 0.69 0.69 0.68 0.67 0.67 18.16%
Adjusted Per Share Value based on latest NOSH - 216,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 47.91 46.33 45.78 43.74 43.10 42.66 42.22 8.81%
EPS 1.14 0.65 2.05 2.91 3.29 4.06 4.39 -59.39%
DPS 0.00 0.00 0.00 0.00 0.84 1.69 1.69 -
NAPS 0.7266 0.5745 0.583 0.583 0.5745 0.5661 0.5661 18.15%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.62 0.80 0.725 0.79 0.88 1.12 1.21 -
P/RPS 1.09 1.46 1.34 1.53 1.73 2.22 2.42 -41.32%
P/EPS 45.75 103.97 29.89 22.95 22.59 23.30 23.26 57.17%
EY 2.19 0.96 3.35 4.36 4.43 4.29 4.30 -36.30%
DY 0.00 0.00 0.00 0.00 1.14 1.79 1.65 -
P/NAPS 0.72 1.18 1.05 1.14 1.29 1.67 1.81 -46.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 31/05/19 28/02/19 22/11/18 28/08/18 28/05/18 12/02/18 -
Price 0.345 0.755 0.85 0.65 0.82 0.93 1.12 -
P/RPS 0.61 1.38 1.57 1.26 1.61 1.84 2.24 -58.08%
P/EPS 25.46 98.12 35.04 18.88 21.05 19.35 21.53 11.86%
EY 3.93 1.02 2.85 5.30 4.75 5.17 4.64 -10.50%
DY 0.00 0.00 0.00 0.00 1.22 2.15 1.79 -
P/NAPS 0.40 1.11 1.23 0.94 1.21 1.39 1.67 -61.53%

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