[XINHWA] QoQ Annualized Quarter Result on 31-Mar-2017

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017
Profit Trend
QoQ- 8.3%
YoY- -29.34%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 108,374 106,960 102,320 128,669 111,297 113,043 115,807 -4.31%
PBT 13,606 15,422 14,412 16,353 14,830 15,636 15,818 -9.52%
Tax -1,414 -3,610 -2,628 -3,494 -2,889 -2,851 -2,620 -33.63%
NP 12,192 11,812 11,784 12,859 11,941 12,784 13,197 -5.12%
-
NP to SH 12,353 12,042 12,040 12,834 11,850 12,679 13,077 -3.71%
-
Tax Rate 10.39% 23.41% 18.23% 21.37% 19.48% 18.23% 16.56% -
Total Cost 96,182 95,148 90,536 115,810 99,356 100,258 102,609 -4.20%
-
Net Worth 144,720 140,399 140,399 136,079 135,000 133,200 129,600 7.61%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,880 4,320 8,640 - - - - -
Div Payout % 23.31% 35.87% 71.76% - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 144,720 140,399 140,399 136,079 135,000 133,200 129,600 7.61%
NOSH 216,000 216,000 216,000 216,000 180,000 180,000 180,000 12.88%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.25% 11.04% 11.52% 9.99% 10.73% 11.31% 11.40% -
ROE 8.54% 8.58% 8.58% 9.43% 8.78% 9.52% 10.09% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 50.17 49.52 47.37 59.57 61.83 62.80 64.34 -15.24%
EPS 5.72 5.58 5.56 5.94 6.59 7.05 7.27 -14.73%
DPS 1.33 2.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.65 0.63 0.75 0.74 0.72 -4.67%
Adjusted Per Share Value based on latest NOSH - 216,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 42.62 42.06 40.24 50.60 43.77 44.45 45.54 -4.31%
EPS 4.86 4.74 4.73 5.05 4.66 4.99 5.14 -3.65%
DPS 1.13 1.70 3.40 0.00 0.00 0.00 0.00 -
NAPS 0.5691 0.5521 0.5521 0.5351 0.5309 0.5238 0.5096 7.61%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.21 1.06 1.18 1.16 1.21 1.15 1.00 -
P/RPS 2.41 2.14 2.49 1.95 1.96 1.83 1.55 34.10%
P/EPS 21.16 19.01 21.17 19.52 18.38 16.33 13.76 33.12%
EY 4.73 5.26 4.72 5.12 5.44 6.13 7.27 -24.85%
DY 1.10 1.89 3.39 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.63 1.82 1.84 1.61 1.55 1.39 19.18%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 12/02/18 24/11/17 30/08/17 31/05/17 20/02/17 18/11/16 24/08/16 -
Price 1.12 1.26 1.11 1.27 1.02 1.23 1.05 -
P/RPS 2.23 2.54 2.34 2.13 1.65 1.96 1.63 23.16%
P/EPS 19.58 22.60 19.91 21.37 15.49 17.46 14.45 22.38%
EY 5.11 4.42 5.02 4.68 6.45 5.73 6.92 -18.25%
DY 1.19 1.59 3.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.94 1.71 2.02 1.36 1.66 1.46 9.34%

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