Highlights

[XINGHE] QoQ Quarter Result on 2015-03-31 [#1]

Stock [XINGHE]: XINGHE HOLDINGS BERHAD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     322.06%    YoY -     1,052.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 269,701 244,552 239,722 388,237 255,506 213,050 202,860 20.85%
  QoQ % 10.28% 2.01% -38.25% 51.95% 19.93% 5.02% -
  Horiz. % 132.95% 120.55% 118.17% 191.38% 125.95% 105.02% 100.00%
PBT 24,109 26,204 14,604 60,226 16,729 21,383 -9,397 -
  QoQ % -7.99% 79.43% -75.75% 260.01% -21.76% 327.55% -
  Horiz. % -256.56% -278.85% -155.41% -640.91% -178.02% -227.55% 100.00%
Tax -7,093 -6,649 -3,775 -14,433 -5,664 -5,669 -6,125 10.25%
  QoQ % -6.68% -76.13% 73.84% -154.82% 0.09% 7.44% -
  Horiz. % 115.80% 108.56% 61.63% 235.64% 92.47% 92.56% 100.00%
NP 17,016 19,555 10,829 45,793 11,065 15,714 -15,522 -
  QoQ % -12.98% 80.58% -76.35% 313.85% -29.59% 201.24% -
  Horiz. % -109.63% -125.98% -69.77% -295.02% -71.29% -101.24% 100.00%
NP to SH 15,190 18,054 9,820 41,949 9,939 14,228 -17,138 -
  QoQ % -15.86% 83.85% -76.59% 322.06% -30.14% 183.02% -
  Horiz. % -88.63% -105.34% -57.30% -244.77% -57.99% -83.02% 100.00%
Tax Rate 29.42 % 25.37 % 25.85 % 23.96 % 33.86 % 26.51 % - % -
  QoQ % 15.96% -1.86% 7.89% -29.24% 27.73% 0.00% -
  Horiz. % 110.98% 95.70% 97.51% 90.38% 127.73% 100.00% -
Total Cost 252,685 224,997 228,893 342,444 244,441 197,336 218,382 10.19%
  QoQ % 12.31% -1.70% -33.16% 40.09% 23.87% -9.64% -
  Horiz. % 115.71% 103.03% 104.81% 156.81% 111.93% 90.36% 100.00%
Net Worth 52,836,585 540,155 469,700 445,268 375,759 352,275 274,328 3,203.30%
  QoQ % 9,681.75% 15.00% 5.49% 18.50% 6.67% 28.41% -
  Horiz. % 19,260.34% 196.90% 171.22% 162.31% 136.97% 128.41% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 4,697 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 47.83 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 52,836,585 540,155 469,700 445,268 375,759 352,275 274,328 3,203.30%
  QoQ % 9,681.75% 15.00% 5.49% 18.50% 6.67% 28.41% -
  Horiz. % 19,260.34% 196.90% 171.22% 162.31% 136.97% 128.41% 100.00%
NOSH 2,348,292 2,348,500 2,348,500 2,343,519 2,348,500 2,348,500 1,959,489 12.79%
  QoQ % -0.01% 0.00% 0.21% -0.21% 0.00% 19.85% -
  Horiz. % 119.84% 119.85% 119.85% 119.60% 119.85% 119.85% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.31 % 8.00 % 4.52 % 11.80 % 4.33 % 7.38 % -7.65 % -
  QoQ % -21.12% 76.99% -61.69% 172.52% -41.33% 196.47% -
  Horiz. % -82.48% -104.58% -59.08% -154.25% -56.60% -96.47% 100.00%
ROE 0.03 % 3.34 % 2.09 % 9.42 % 2.65 % 4.04 % -6.25 % -
  QoQ % -99.10% 59.81% -77.81% 255.47% -34.41% 164.64% -
  Horiz. % -0.48% -53.44% -33.44% -150.72% -42.40% -64.64% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.48 10.41 10.21 16.57 10.88 9.07 10.35 7.13%
  QoQ % 10.28% 1.96% -38.38% 52.30% 19.96% -12.37% -
  Horiz. % 110.92% 100.58% 98.65% 160.10% 105.12% 87.63% 100.00%
EPS 0.65 0.77 0.42 1.79 0.42 0.61 -0.87 -
  QoQ % -15.58% 83.33% -76.54% 326.19% -31.15% 170.11% -
  Horiz. % -74.71% -88.51% -48.28% -205.75% -48.28% -70.11% 100.00%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 22.5000 0.2300 0.2000 0.1900 0.1600 0.1500 0.1400 2,828.77%
  QoQ % 9,682.61% 15.00% 5.26% 18.75% 6.67% 7.14% -
  Horiz. % 16,071.43% 164.29% 142.86% 135.71% 114.29% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 611,774
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 44.09 39.97 39.18 63.46 41.76 34.82 33.16 20.85%
  QoQ % 10.31% 2.02% -38.26% 51.96% 19.93% 5.01% -
  Horiz. % 132.96% 120.54% 118.15% 191.38% 125.93% 105.01% 100.00%
EPS 2.48 2.95 1.61 6.86 1.62 2.33 -2.80 -
  QoQ % -15.93% 83.23% -76.53% 323.46% -30.47% 183.21% -
  Horiz. % -88.57% -105.36% -57.50% -245.00% -57.86% -83.21% 100.00%
DPS 0.00 0.00 0.77 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 86.3661 0.8829 0.7678 0.7278 0.6142 0.5758 0.4484 3,203.37%
  QoQ % 9,682.09% 14.99% 5.50% 18.50% 6.67% 28.41% -
  Horiz. % 19,260.95% 196.90% 171.23% 162.31% 136.98% 128.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.0650 0.0650 0.0700 0.1200 0.0700 0.2400 0.2200 -
P/RPS 0.57 0.62 0.69 0.72 0.64 2.65 2.13 -58.37%
  QoQ % -8.06% -10.14% -4.17% 12.50% -75.85% 24.41% -
  Horiz. % 26.76% 29.11% 32.39% 33.80% 30.05% 124.41% 100.00%
P/EPS 10.05 8.46 16.74 6.70 16.54 39.61 -25.15 -
  QoQ % 18.79% -49.46% 149.85% -59.49% -58.24% 257.50% -
  Horiz. % -39.96% -33.64% -66.56% -26.64% -65.77% -157.50% 100.00%
EY 9.95 11.83 5.97 14.92 6.05 2.52 -3.98 -
  QoQ % -15.89% 98.16% -59.99% 146.61% 140.08% 163.32% -
  Horiz. % -250.00% -297.24% -150.00% -374.87% -152.01% -63.32% 100.00%
DY 0.00 0.00 2.86 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.00 0.28 0.35 0.63 0.44 1.60 1.57 -
  QoQ % 0.00% -20.00% -44.44% 43.18% -72.50% 1.91% -
  Horiz. % 0.00% 17.83% 22.29% 40.13% 28.03% 101.91% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 26/08/15 26/08/15 27/02/15 27/11/14 18/08/14 -
Price 0.0600 0.0600 0.0600 0.0600 0.1200 0.0850 0.2450 -
P/RPS 0.52 0.58 0.59 0.36 1.10 0.94 2.37 -63.52%
  QoQ % -10.34% -1.69% 63.89% -67.27% 17.02% -60.34% -
  Horiz. % 21.94% 24.47% 24.89% 15.19% 46.41% 39.66% 100.00%
P/EPS 9.28 7.80 14.35 3.35 28.35 14.03 -28.01 -
  QoQ % 18.97% -45.64% 328.36% -88.18% 102.07% 150.09% -
  Horiz. % -33.13% -27.85% -51.23% -11.96% -101.21% -50.09% 100.00%
EY 10.78 12.81 6.97 29.83 3.53 7.13 -3.57 -
  QoQ % -15.85% 83.79% -76.63% 745.04% -50.49% 299.72% -
  Horiz. % -301.96% -358.82% -195.24% -835.57% -98.88% -199.72% 100.00%
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.00 0.26 0.30 0.32 0.75 0.57 1.75 -
  QoQ % 0.00% -13.33% -6.25% -57.33% 31.58% -67.43% -
  Horiz. % 0.00% 14.86% 17.14% 18.29% 42.86% 32.57% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. DUFU technology product used for Covid-19 detection? News1
4. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. [转贴] 现在可以买股吗? - RH Research Good Articles to Share
8. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
Partners & Brokers