[XIN] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 9.83%
YoY- -103.32%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 64,793 40,245 29,134 24,774 25,456 82,016 75,726 -2.56%
PBT 13,945 9,438 3,021 -12,880 -5,789 -5,123 6,183 14.50%
Tax -3,813 -2,428 -1,448 -884 -979 -1,289 -2,264 9.06%
NP 10,132 7,010 1,573 -13,764 -6,768 -6,412 3,919 17.13%
-
NP to SH 10,132 3,844 1,391 -13,761 -6,768 -6,412 3,919 17.13%
-
Tax Rate 27.34% 25.73% 47.93% - - - 36.62% -
Total Cost 54,661 33,235 27,561 38,538 32,224 88,428 71,807 -4.44%
-
Net Worth 101,427 95,088 90,899 89,400 104,874 107,331 113,999 -1.92%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 5,071 - - - - - - -
Div Payout % 50.05% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 101,427 95,088 90,899 89,400 104,874 107,331 113,999 -1.92%
NOSH 126,784 126,784 126,249 124,166 126,355 126,272 126,666 0.01%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.64% 17.42% 5.40% -55.56% -26.59% -7.82% 5.18% -
ROE 9.99% 4.04% 1.53% -15.39% -6.45% -5.97% 3.44% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 51.11 31.74 23.08 19.95 20.15 64.95 59.78 -2.57%
EPS 7.99 3.03 1.10 -11.08 -5.36 -5.08 3.09 17.13%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.75 0.72 0.72 0.83 0.85 0.90 -1.94%
Adjusted Per Share Value based on latest NOSH - 124,166
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 13.53 8.40 6.08 5.17 5.32 17.13 15.81 -2.55%
EPS 2.12 0.80 0.29 -2.87 -1.41 -1.34 0.82 17.13%
DPS 1.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2118 0.1986 0.1898 0.1867 0.219 0.2241 0.238 -1.92%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.935 0.60 0.50 0.22 0.24 0.30 0.42 -
P/RPS 1.83 1.89 2.17 1.10 1.19 0.46 0.70 17.35%
P/EPS 11.70 19.79 45.38 -1.99 -4.48 -5.91 13.57 -2.43%
EY 8.55 5.05 2.20 -50.38 -22.32 -16.93 7.37 2.50%
DY 4.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.80 0.69 0.31 0.29 0.35 0.47 16.40%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 27/02/12 23/02/11 24/02/10 25/02/09 28/02/08 -
Price 1.00 0.605 0.50 0.21 0.20 0.10 0.37 -
P/RPS 1.96 1.91 2.17 1.05 0.99 0.15 0.62 21.12%
P/EPS 12.51 19.95 45.38 -1.89 -3.73 -1.97 11.96 0.75%
EY 7.99 5.01 2.20 -52.77 -26.78 -50.78 8.36 -0.75%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.81 0.69 0.29 0.24 0.12 0.41 20.39%

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