[XINHWA] YoY Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -6358.33%
YoY- -116.87%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 68,770 58,089 43,067 46,392 64,614 56,246 53,480 4.27%
PBT -6,795 -4,961 21 -669 4,971 3,209 7,711 -
Tax -786 -365 -422 -88 -451 -275 -1,805 -12.93%
NP -7,581 -5,326 -401 -757 4,520 2,934 5,906 -
-
NP to SH -7,274 -5,512 -324 -751 4,452 3,075 6,021 -
-
Tax Rate - - 2,009.52% - 9.07% 8.57% 23.41% -
Total Cost 76,351 63,415 43,468 47,149 60,094 53,312 47,574 8.19%
-
Net Worth 181,517 200,288 185,442 178,208 185,760 149,039 140,399 4.37%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 1,080 - 2,160 -
Div Payout % - - - - 24.26% - 35.87% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 181,517 200,288 185,442 178,208 185,760 149,039 140,399 4.37%
NOSH 255,657 255,657 245,149 221,399 216,000 216,000 216,000 2.84%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -11.02% -9.17% -0.93% -1.63% 7.00% 5.22% 11.04% -
ROE -4.01% -2.75% -0.17% -0.42% 2.40% 2.06% 4.29% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 26.90 23.49 18.35 21.35 29.91 26.04 24.76 1.39%
EPS -2.85 -2.24 -0.14 -0.35 2.06 1.42 2.79 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 1.00 -
NAPS 0.71 0.81 0.79 0.82 0.86 0.69 0.65 1.48%
Adjusted Per Share Value based on latest NOSH - 221,399
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 26.90 22.72 16.85 18.15 25.27 22.00 20.92 4.27%
EPS -2.85 -2.16 -0.13 -0.29 1.74 1.20 2.36 -
DPS 0.00 0.00 0.00 0.00 0.42 0.00 0.84 -
NAPS 0.71 0.7834 0.7254 0.6971 0.7266 0.583 0.5492 4.37%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.23 0.22 0.365 0.305 0.475 0.79 1.06 -
P/RPS 0.86 0.94 1.99 1.43 1.59 3.03 4.28 -23.45%
P/EPS -8.08 -9.87 -264.44 -88.26 23.05 55.49 38.03 -
EY -12.37 -10.13 -0.38 -1.13 4.34 1.80 2.63 -
DY 0.00 0.00 0.00 0.00 1.05 0.00 0.94 -
P/NAPS 0.32 0.27 0.46 0.37 0.55 1.14 1.63 -23.75%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 25/11/21 24/11/20 28/11/19 22/11/18 24/11/17 -
Price 0.215 0.24 0.295 0.385 0.43 0.65 1.26 -
P/RPS 0.80 1.02 1.61 1.80 1.44 2.50 5.09 -26.52%
P/EPS -7.56 -10.77 -213.73 -111.41 20.86 45.66 45.20 -
EY -13.23 -9.29 -0.47 -0.90 4.79 2.19 2.21 -
DY 0.00 0.00 0.00 0.00 1.16 0.00 0.79 -
P/NAPS 0.30 0.30 0.37 0.47 0.50 0.94 1.94 -26.72%

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