[XIN] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 15.51%
YoY- 187.58%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 39,664 30,222 31,777 27,636 25,967 22,923 9,333 163.06%
PBT 5,846 9,031 8,700 6,705 5,865 4,717 -7,625 -
Tax -1,033 -997 44 -466 -466 -466 -422 81.92%
NP 4,813 8,034 8,744 6,239 5,399 4,251 -8,047 -
-
NP to SH 4,851 7,157 8,776 6,242 5,404 4,256 -8,045 -
-
Tax Rate 17.67% 11.04% -0.51% 6.95% 7.95% 9.88% - -
Total Cost 34,851 22,188 23,033 21,397 20,568 18,672 17,380 59.21%
-
Net Worth 207,358 132,028 116,955 78,767 91,696 90,016 83,677 83.42%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 207,358 132,028 116,955 78,767 91,696 90,016 83,677 83.42%
NOSH 328,020 322,020 322,020 278,924 133,284 126,784 126,784 88.79%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 12.13% 26.58% 27.52% 22.58% 20.79% 18.54% -86.22% -
ROE 2.34% 5.42% 7.50% 7.92% 5.89% 4.73% -9.61% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 12.24 9.39 10.60 12.63 20.39 18.08 7.36 40.49%
EPS 1.50 2.22 2.93 2.85 4.24 3.36 -6.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.41 0.39 0.36 0.72 0.71 0.66 -2.03%
Adjusted Per Share Value based on latest NOSH - 278,924
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.28 6.31 6.64 5.77 5.42 4.79 1.95 162.91%
EPS 1.01 1.49 1.83 1.30 1.13 0.89 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.433 0.2757 0.2442 0.1645 0.1915 0.188 0.1747 83.45%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.91 0.80 0.66 0.605 0.66 0.00 0.95 -
P/RPS 7.43 8.52 6.23 4.79 3.24 0.00 12.91 -30.88%
P/EPS 60.78 36.00 22.55 21.21 15.55 0.00 -14.97 -
EY 1.65 2.78 4.43 4.72 6.43 0.00 -6.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.95 1.69 1.68 0.92 0.00 1.44 -0.93%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 31/05/22 21/02/22 26/11/21 30/08/21 27/05/21 23/02/21 -
Price 0.805 0.905 0.65 0.685 0.50 1.04 1.15 -
P/RPS 6.58 9.64 6.13 5.42 2.45 5.75 15.62 -43.89%
P/EPS 53.77 40.72 22.21 24.01 11.78 30.98 -18.12 -
EY 1.86 2.46 4.50 4.16 8.49 3.23 -5.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 2.21 1.67 1.90 0.69 1.46 1.74 -19.40%

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