[XIN] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -37.89%
YoY- 57.75%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 17,625 23,381 22,674 33,762 45,053 73,218 43,304 -13.90%
PBT 1,665 -942 922 8,032 5,589 20,476 11,420 -27.44%
Tax -126 -124 -812 -2,845 -2,285 -5,797 -2,957 -40.88%
NP 1,538 -1,066 110 5,186 3,304 14,678 8,462 -24.72%
-
NP to SH 1,538 -1,066 113 5,212 3,304 14,678 8,393 -24.62%
-
Tax Rate 7.57% - 88.07% 35.42% 40.88% 28.31% 25.89% -
Total Cost 16,086 24,447 22,564 28,576 41,749 58,540 34,841 -12.08%
-
Net Worth 96,355 97,623 97,623 100,159 101,427 101,427 95,088 0.22%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 6,761 - - 6,761 - -
Div Payout % - - 5,966.32% - - 46.07% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 96,355 97,623 97,623 100,159 101,427 101,427 95,088 0.22%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.73% -4.56% 0.49% 15.36% 7.33% 20.05% 19.54% -
ROE 1.60% -1.09% 0.12% 5.20% 3.26% 14.47% 8.83% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 13.90 18.44 17.88 26.63 35.54 57.75 34.16 -13.91%
EPS 1.21 -0.84 0.09 4.11 2.60 11.57 6.63 -24.67%
DPS 0.00 0.00 5.33 0.00 0.00 5.33 0.00 -
NAPS 0.76 0.77 0.77 0.79 0.80 0.80 0.75 0.22%
Adjusted Per Share Value based on latest NOSH - 126,784
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.68 4.88 4.73 7.05 9.41 15.29 9.04 -13.90%
EPS 0.32 -0.22 0.02 1.09 0.69 3.07 1.75 -24.65%
DPS 0.00 0.00 1.41 0.00 0.00 1.41 0.00 -
NAPS 0.2012 0.2039 0.2039 0.2091 0.2118 0.2118 0.1986 0.21%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.97 1.00 1.03 1.09 1.04 0.935 0.60 -
P/RPS 6.98 5.42 5.76 4.09 2.93 1.62 1.76 25.79%
P/EPS 79.93 -118.86 1,152.25 26.51 39.91 8.08 9.06 43.72%
EY 1.25 -0.84 0.09 3.77 2.51 12.38 11.03 -30.42%
DY 0.00 0.00 5.18 0.00 0.00 5.70 0.00 -
P/NAPS 1.28 1.30 1.34 1.38 1.30 1.17 0.80 8.14%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 26/02/18 21/02/17 29/02/16 25/02/15 27/02/14 26/02/13 -
Price 0.995 1.04 0.97 1.14 1.12 1.00 0.605 -
P/RPS 7.16 5.64 5.42 4.28 3.15 1.73 1.77 26.21%
P/EPS 81.99 -123.61 1,085.13 27.73 42.98 8.64 9.14 44.12%
EY 1.22 -0.81 0.09 3.61 2.33 11.58 10.94 -30.61%
DY 0.00 0.00 5.50 0.00 0.00 5.33 0.00 -
P/NAPS 1.31 1.35 1.26 1.44 1.40 1.25 0.81 8.33%

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