[XINHWA] YoY Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -3.59%
YoY- 44.78%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/06/14 CAGR
Revenue 116,178 86,134 92,784 129,228 112,492 106,960 0 -
PBT -9,922 42 -1,338 9,942 6,418 15,422 0 -
Tax -730 -844 -176 -902 -550 -3,610 0 -
NP -10,652 -802 -1,514 9,040 5,868 11,812 0 -
-
NP to SH -11,024 -648 -1,502 8,904 6,150 12,042 0 -
-
Tax Rate - 2,009.52% - 9.07% 8.57% 23.41% - -
Total Cost 126,830 86,936 94,298 120,188 106,624 95,148 0 -
-
Net Worth 200,288 185,442 178,208 185,760 149,039 140,399 0 -
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/06/14 CAGR
Div - - - 2,160 - 4,320 - -
Div Payout % - - - 24.26% - 35.87% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/06/14 CAGR
Net Worth 200,288 185,442 178,208 185,760 149,039 140,399 0 -
NOSH 255,657 245,149 221,399 216,000 216,000 216,000 0 -
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/06/14 CAGR
NP Margin -9.17% -0.93% -1.63% 7.00% 5.22% 11.04% 0.00% -
ROE -5.50% -0.35% -0.84% 4.79% 4.13% 8.58% 0.00% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/06/14 CAGR
RPS 46.98 36.69 42.69 59.83 52.08 49.52 0.00 -
EPS -4.48 -0.28 -0.70 4.12 2.84 5.58 0.00 -
DPS 0.00 0.00 0.00 1.00 0.00 2.00 0.00 -
NAPS 0.81 0.79 0.82 0.86 0.69 0.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 216,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/06/14 CAGR
RPS 45.44 33.69 36.29 50.55 44.00 41.84 0.00 -
EPS -4.31 -0.25 -0.59 3.48 2.41 4.71 0.00 -
DPS 0.00 0.00 0.00 0.84 0.00 1.69 0.00 -
NAPS 0.7834 0.7254 0.6971 0.7266 0.583 0.5492 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/06/14 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 - -
Price 0.22 0.365 0.305 0.475 0.79 1.06 0.00 -
P/RPS 0.47 0.99 0.71 0.79 1.52 2.14 0.00 -
P/EPS -4.93 -132.22 -44.13 11.52 27.75 19.01 0.00 -
EY -20.26 -0.76 -2.27 8.68 3.60 5.26 0.00 -
DY 0.00 0.00 0.00 2.11 0.00 1.89 0.00 -
P/NAPS 0.27 0.46 0.37 0.55 1.14 1.63 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/06/14 CAGR
Date 29/11/22 25/11/21 24/11/20 28/11/19 22/11/18 24/11/17 - -
Price 0.24 0.295 0.385 0.43 0.65 1.26 0.00 -
P/RPS 0.51 0.80 0.90 0.72 1.25 2.54 0.00 -
P/EPS -5.38 -106.86 -55.71 10.43 22.83 22.60 0.00 -
EY -18.58 -0.94 -1.80 9.59 4.38 4.42 0.00 -
DY 0.00 0.00 0.00 2.33 0.00 1.59 0.00 -
P/NAPS 0.30 0.37 0.47 0.50 0.94 1.94 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