[XINHWA] QoQ Annualized Quarter Result on 31-Dec-2016

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016
Profit Trend
QoQ- -6.54%
YoY- -21.01%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 106,960 102,320 128,669 111,297 113,043 115,807 138,792 -15.93%
PBT 15,422 14,412 16,353 14,830 15,636 15,818 18,462 -11.29%
Tax -3,610 -2,628 -3,494 -2,889 -2,851 -2,620 -3,480 2.47%
NP 11,812 11,784 12,859 11,941 12,784 13,197 14,982 -14.64%
-
NP to SH 12,042 12,040 12,834 11,850 12,679 13,077 14,808 -12.86%
-
Tax Rate 23.41% 18.23% 21.37% 19.48% 18.23% 16.56% 18.85% -
Total Cost 95,148 90,536 115,810 99,356 100,258 102,609 123,810 -16.08%
-
Net Worth 140,399 140,399 136,079 135,000 133,200 129,600 127,903 6.40%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 4,320 8,640 - - - - - -
Div Payout % 35.87% 71.76% - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 140,399 140,399 136,079 135,000 133,200 129,600 127,903 6.40%
NOSH 216,000 216,000 216,000 180,000 180,000 180,000 180,000 12.91%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.04% 11.52% 9.99% 10.73% 11.31% 11.40% 10.79% -
ROE 8.58% 8.58% 9.43% 8.78% 9.52% 10.09% 11.58% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 49.52 47.37 59.57 61.83 62.80 64.34 77.04 -25.49%
EPS 5.58 5.56 5.94 6.59 7.05 7.27 8.22 -22.74%
DPS 2.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.63 0.75 0.74 0.72 0.71 -5.71%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 42.06 40.24 50.60 43.77 44.45 45.54 54.58 -15.93%
EPS 4.74 4.73 5.05 4.66 4.99 5.14 5.82 -12.77%
DPS 1.70 3.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5521 0.5521 0.5351 0.5309 0.5238 0.5096 0.503 6.40%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.06 1.18 1.16 1.21 1.15 1.00 1.02 -
P/RPS 2.14 2.49 1.95 1.96 1.83 1.55 0.00 -
P/EPS 19.01 21.17 19.52 18.38 16.33 13.76 0.00 -
EY 5.26 4.72 5.12 5.44 6.13 7.27 0.00 -
DY 1.89 3.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.82 1.84 1.61 1.55 1.39 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 30/08/17 31/05/17 20/02/17 18/11/16 24/08/16 27/05/16 -
Price 1.26 1.11 1.27 1.02 1.23 1.05 1.01 -
P/RPS 2.54 2.34 2.13 1.65 1.96 1.63 0.00 -
P/EPS 22.60 19.91 21.37 15.49 17.46 14.45 0.00 -
EY 4.42 5.02 4.68 6.45 5.73 6.92 0.00 -
DY 1.59 3.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.71 2.02 1.36 1.66 1.46 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