[XINHWA] QoQ Annualized Quarter Result on 30-Sep-2015

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015
Profit Trend
QoQ- -14.35%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 115,807 138,792 107,858 123,351 137,846 116,424 0 -
PBT 15,818 18,462 16,971 21,882 25,821 24,316 0 -
Tax -2,620 -3,480 -1,845 -3,598 -4,485 -4,956 0 -
NP 13,197 14,982 15,126 18,283 21,336 19,360 0 -
-
NP to SH 13,077 14,808 15,003 18,163 21,206 19,236 0 -
-
Tax Rate 16.56% 18.85% 10.87% 16.44% 17.37% 20.38% - -
Total Cost 102,609 123,810 92,732 105,067 116,510 97,064 0 -
-
Net Worth 129,600 127,903 125,999 124,199 120,600 91,057 0 -
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 2,700 - - - - -
Div Payout % - - 18.00% - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 129,600 127,903 125,999 124,199 120,600 91,057 0 -
NOSH 180,000 180,000 180,000 180,000 180,000 142,278 0 -
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.40% 10.79% 14.02% 14.82% 15.48% 16.63% 0.00% -
ROE 10.09% 11.58% 11.91% 14.62% 17.58% 21.13% 0.00% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 64.34 77.04 59.92 68.53 76.58 81.83 0.00 -
EPS 7.27 8.22 8.34 10.10 11.78 13.52 0.00 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.70 0.69 0.67 0.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 45.54 54.58 42.41 48.51 54.21 45.78 0.00 -
EPS 5.14 5.82 5.90 7.14 8.34 7.56 0.00 -
DPS 0.00 0.00 1.06 0.00 0.00 0.00 0.00 -
NAPS 0.5096 0.503 0.4955 0.4884 0.4742 0.3581 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 - - -
Price 1.00 1.02 1.13 1.25 0.86 0.00 0.00 -
P/RPS 1.55 0.00 1.89 1.82 1.12 0.00 0.00 -
P/EPS 13.76 0.00 13.56 12.39 7.30 0.00 0.00 -
EY 7.27 0.00 7.38 8.07 13.70 0.00 0.00 -
DY 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.00 1.61 1.81 1.28 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 27/05/16 24/02/16 30/11/15 25/08/15 25/06/15 - -
Price 1.05 1.01 1.02 1.21 1.00 0.00 0.00 -
P/RPS 1.63 0.00 1.70 1.77 1.31 0.00 0.00 -
P/EPS 14.45 0.00 12.24 11.99 8.49 0.00 0.00 -
EY 6.92 0.00 8.17 8.34 11.78 0.00 0.00 -
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.00 1.46 1.75 1.49 0.00 0.00 -

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 ⃤ & 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