[XINHWA] QoQ Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 0.02%
YoY- -5.03%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 106,756 109,068 108,374 106,960 102,320 128,669 111,297 -2.74%
PBT 5,676 9,920 13,606 15,422 14,412 16,353 14,830 -47.37%
Tax -1,860 106 -1,414 -3,610 -2,628 -3,494 -2,889 -25.49%
NP 3,816 10,026 12,192 11,812 11,784 12,859 11,941 -53.35%
-
NP to SH 4,176 10,382 12,353 12,042 12,040 12,834 11,850 -50.20%
-
Tax Rate 32.77% -1.07% 10.39% 23.41% 18.23% 21.37% 19.48% -
Total Cost 102,940 99,042 96,182 95,148 90,536 115,810 99,356 2.39%
-
Net Worth 146,880 144,720 144,720 140,399 140,399 136,079 135,000 5.80%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 2,160 2,880 4,320 8,640 - - -
Div Payout % - 20.81% 23.31% 35.87% 71.76% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 146,880 144,720 144,720 140,399 140,399 136,079 135,000 5.80%
NOSH 216,000 216,000 216,000 216,000 216,000 216,000 180,000 12.96%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.57% 9.19% 11.25% 11.04% 11.52% 9.99% 10.73% -
ROE 2.84% 7.17% 8.54% 8.58% 8.58% 9.43% 8.78% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 49.42 50.49 50.17 49.52 47.37 59.57 61.83 -13.90%
EPS 1.92 4.81 5.72 5.58 5.56 5.94 6.59 -56.15%
DPS 0.00 1.00 1.33 2.00 4.00 0.00 0.00 -
NAPS 0.68 0.67 0.67 0.65 0.65 0.63 0.75 -6.34%
Adjusted Per Share Value based on latest NOSH - 216,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 41.76 42.66 42.39 41.84 40.02 50.33 43.53 -2.73%
EPS 1.63 4.06 4.83 4.71 4.71 5.02 4.64 -50.30%
DPS 0.00 0.84 1.13 1.69 3.38 0.00 0.00 -
NAPS 0.5745 0.5661 0.5661 0.5492 0.5492 0.5323 0.528 5.80%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.88 1.12 1.21 1.06 1.18 1.16 1.21 -
P/RPS 1.78 2.22 2.41 2.14 2.49 1.95 1.96 -6.23%
P/EPS 45.52 23.30 21.16 19.01 21.17 19.52 18.38 83.35%
EY 2.20 4.29 4.73 5.26 4.72 5.12 5.44 -45.40%
DY 0.00 0.89 1.10 1.89 3.39 0.00 0.00 -
P/NAPS 1.29 1.67 1.81 1.63 1.82 1.84 1.61 -13.76%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 12/02/18 24/11/17 30/08/17 31/05/17 20/02/17 -
Price 0.82 0.93 1.12 1.26 1.11 1.27 1.02 -
P/RPS 1.66 1.84 2.23 2.54 2.34 2.13 1.65 0.40%
P/EPS 42.41 19.35 19.58 22.60 19.91 21.37 15.49 96.07%
EY 2.36 5.17 5.11 4.42 5.02 4.68 6.45 -48.93%
DY 0.00 1.08 1.19 1.59 3.60 0.00 0.00 -
P/NAPS 1.21 1.39 1.67 1.94 1.71 2.02 1.36 -7.51%

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