[XIN] QoQ TTM Result on 31-Mar-2016 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 90.33%
YoY- 404.21%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 21,203 25,722 29,831 29,518 48,358 51,705 51,595 -44.57%
PBT 1,243 1,352 5,718 6,575 4,370 4,702 2,285 -33.23%
Tax -652 -1,644 -1,930 -2,177 -2,081 -1,405 -1,481 -41.98%
NP 591 -292 3,788 4,398 2,289 3,297 804 -18.47%
-
NP to SH 589 -277 3,819 4,427 2,326 3,315 804 -18.65%
-
Tax Rate 52.45% 121.60% 33.75% 33.11% 47.62% 29.88% 64.81% -
Total Cost 20,612 26,014 26,043 25,120 46,069 48,408 50,791 -45.03%
-
Net Worth 97,642 100,205 101,176 98,891 100,159 100,159 96,355 0.88%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,804 - - - 5,071 5,071 5,071 -17.36%
Div Payout % 645.88% - - - 218.03% 152.98% 630.77% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 97,642 100,205 101,176 98,891 100,159 100,159 96,355 0.88%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.79% -1.14% 12.70% 14.90% 4.73% 6.38% 1.56% -
ROE 0.60% -0.28% 3.77% 4.48% 2.32% 3.31% 0.83% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.72 20.28 23.59 23.28 38.14 40.78 40.70 -44.58%
EPS 0.46 -0.22 3.02 3.49 1.83 2.61 0.63 -18.83%
DPS 3.00 0.00 0.00 0.00 4.00 4.00 4.00 -17.37%
NAPS 0.77 0.79 0.80 0.78 0.79 0.79 0.76 0.87%
Adjusted Per Share Value based on latest NOSH - 126,784
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.43 5.37 6.23 6.16 10.10 10.80 10.77 -44.54%
EPS 0.12 -0.06 0.80 0.92 0.49 0.69 0.17 -20.63%
DPS 0.79 0.00 0.00 0.00 1.06 1.06 1.06 -17.72%
NAPS 0.2039 0.2092 0.2113 0.2065 0.2091 0.2091 0.2012 0.88%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.03 1.06 1.05 1.04 1.09 1.01 1.16 -
P/RPS 6.16 5.23 4.45 4.47 2.86 2.48 2.85 66.77%
P/EPS 221.75 -485.39 34.77 29.78 59.41 38.63 182.92 13.62%
EY 0.45 -0.21 2.88 3.36 1.68 2.59 0.55 -12.46%
DY 2.91 0.00 0.00 0.00 3.67 3.96 3.45 -10.68%
P/NAPS 1.34 1.34 1.31 1.33 1.38 1.28 1.53 -8.42%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 22/11/16 22/08/16 30/05/16 29/02/16 25/11/15 19/08/15 -
Price 0.97 1.07 1.06 1.03 1.14 1.02 1.03 -
P/RPS 5.80 5.28 4.49 4.42 2.99 2.50 2.53 73.42%
P/EPS 208.84 -489.97 35.10 29.50 62.14 39.01 162.42 18.15%
EY 0.48 -0.20 2.85 3.39 1.61 2.56 0.62 -15.62%
DY 3.09 0.00 0.00 0.00 3.51 3.92 3.88 -14.02%
P/NAPS 1.26 1.35 1.32 1.32 1.44 1.29 1.36 -4.94%

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