[XINHWA] YoY Quarter Result on 30-Sep-2021 [#2]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 26.2%
YoY- 82.19%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 31,743 28,815 19,969 26,858 33,884 29,557 27,900 2.17%
PBT -3,322 -2,432 -128 -780 2,384 1,790 4,108 -
Tax -347 -211 -96 -87 -236 190 -1,148 -18.07%
NP -3,669 -2,643 -224 -867 2,148 1,980 2,960 -
-
NP to SH -3,351 -2,859 -138 -775 2,143 2,031 3,011 -
-
Tax Rate - - - - 9.90% -10.61% 27.95% -
Total Cost 35,412 31,458 20,193 27,725 31,736 27,577 24,940 6.01%
-
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 % - - - - 50.40% - 71.74% -
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 -11.56% -9.17% -1.12% -3.23% 6.34% 6.70% 10.61% -
ROE -1.85% -1.43% -0.07% -0.43% 1.15% 1.36% 2.14% -
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 12.42 11.65 8.51 12.36 15.69 13.68 12.92 -0.65%
EPS -1.31 -1.16 -0.06 -0.36 0.99 0.94 1.39 -
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 - 245,149
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.42 11.27 7.81 10.51 13.25 11.56 10.91 2.18%
EPS -1.31 -1.12 -0.05 -0.30 0.84 0.79 1.18 -
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 1.85 1.89 4.29 2.47 3.03 5.77 8.21 -21.98%
P/EPS -17.55 -19.03 -620.86 -85.53 47.88 84.02 76.04 -
EY -5.70 -5.26 -0.16 -1.17 2.09 1.19 1.32 -
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 1.73 2.06 3.47 3.12 2.74 4.75 9.75 -25.02%
P/EPS -16.40 -20.76 -501.79 -107.96 43.34 69.13 90.39 -
EY -6.10 -4.82 -0.20 -0.93 2.31 1.45 1.11 -
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