[XINHWA] QoQ Annualized Quarter Result on 30-Sep-2018 [#2]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 47.27%
YoY- -48.93%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 122,920 114,729 119,017 112,492 106,756 109,068 108,374 8.78%
PBT 10,348 -453 5,717 6,418 5,676 9,920 13,606 -16.72%
Tax -860 1,842 -584 -550 -1,860 106 -1,414 -28.28%
NP 9,488 1,389 5,133 5,868 3,816 10,026 12,192 -15.43%
-
NP to SH 9,236 1,660 5,496 6,150 4,176 10,382 12,353 -17.66%
-
Tax Rate 8.31% - 10.22% 8.57% 32.77% -1.07% 10.39% -
Total Cost 113,432 113,340 113,884 106,624 102,940 99,042 96,182 11.65%
-
Net Worth 185,760 146,880 149,039 149,039 146,880 144,720 144,720 18.16%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - 2,160 2,880 -
Div Payout % - - - - - 20.81% 23.31% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 185,760 146,880 149,039 149,039 146,880 144,720 144,720 18.16%
NOSH 216,000 216,000 216,000 216,000 216,000 216,000 216,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.72% 1.21% 4.31% 5.22% 3.57% 9.19% 11.25% -
ROE 4.97% 1.13% 3.69% 4.13% 2.84% 7.17% 8.54% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 56.91 53.12 55.10 52.08 49.42 50.49 50.17 8.79%
EPS 4.28 0.77 2.55 2.84 1.92 4.81 5.72 -17.62%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.33 -
NAPS 0.86 0.68 0.69 0.69 0.68 0.67 0.67 18.16%
Adjusted Per Share Value based on latest NOSH - 216,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 48.34 45.11 46.80 44.23 41.98 42.89 42.62 8.78%
EPS 3.63 0.65 2.16 2.42 1.64 4.08 4.86 -17.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.85 1.13 -
NAPS 0.7305 0.5776 0.5861 0.5861 0.5776 0.5691 0.5691 18.16%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.62 0.80 0.725 0.79 0.88 1.12 1.21 -
P/RPS 1.09 1.51 1.32 1.52 1.78 2.22 2.41 -41.16%
P/EPS 14.50 104.10 28.49 27.75 45.52 23.30 21.16 -22.32%
EY 6.90 0.96 3.51 3.60 2.20 4.29 4.73 28.71%
DY 0.00 0.00 0.00 0.00 0.00 0.89 1.10 -
P/NAPS 0.72 1.18 1.05 1.14 1.29 1.67 1.81 -46.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 31/05/19 28/02/19 22/11/18 28/08/18 28/05/18 12/02/18 -
Price 0.345 0.755 0.85 0.65 0.82 0.93 1.12 -
P/RPS 0.61 1.42 1.54 1.25 1.66 1.84 2.23 -57.96%
P/EPS 8.07 98.24 33.41 22.83 42.41 19.35 19.58 -44.70%
EY 12.39 1.02 2.99 4.38 2.36 5.17 5.11 80.77%
DY 0.00 0.00 0.00 0.00 0.00 1.08 1.19 -
P/NAPS 0.40 1.11 1.23 0.94 1.21 1.39 1.67 -61.53%

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