[XINHWA] QoQ Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -15.96%
YoY- -19.11%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 119,017 112,492 106,756 109,068 108,374 106,960 102,320 10.57%
PBT 5,717 6,418 5,676 9,920 13,606 15,422 14,412 -45.92%
Tax -584 -550 -1,860 106 -1,414 -3,610 -2,628 -63.21%
NP 5,133 5,868 3,816 10,026 12,192 11,812 11,784 -42.45%
-
NP to SH 5,496 6,150 4,176 10,382 12,353 12,042 12,040 -40.62%
-
Tax Rate 10.22% 8.57% 32.77% -1.07% 10.39% 23.41% 18.23% -
Total Cost 113,884 106,624 102,940 99,042 96,182 95,148 90,536 16.47%
-
Net Worth 149,039 149,039 146,880 144,720 144,720 140,399 140,399 4.05%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 2,160 2,880 4,320 8,640 -
Div Payout % - - - 20.81% 23.31% 35.87% 71.76% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 149,039 149,039 146,880 144,720 144,720 140,399 140,399 4.05%
NOSH 216,000 216,000 216,000 216,000 216,000 216,000 216,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.31% 5.22% 3.57% 9.19% 11.25% 11.04% 11.52% -
ROE 3.69% 4.13% 2.84% 7.17% 8.54% 8.58% 8.58% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 55.10 52.08 49.42 50.49 50.17 49.52 47.37 10.57%
EPS 2.55 2.84 1.92 4.81 5.72 5.58 5.56 -40.44%
DPS 0.00 0.00 0.00 1.00 1.33 2.00 4.00 -
NAPS 0.69 0.69 0.68 0.67 0.67 0.65 0.65 4.05%
Adjusted Per Share Value based on latest NOSH - 216,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 46.80 44.23 41.98 42.89 42.62 42.06 40.24 10.56%
EPS 2.16 2.42 1.64 4.08 4.86 4.74 4.73 -40.61%
DPS 0.00 0.00 0.00 0.85 1.13 1.70 3.40 -
NAPS 0.5861 0.5861 0.5776 0.5691 0.5691 0.5521 0.5521 4.05%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.725 0.79 0.88 1.12 1.21 1.06 1.18 -
P/RPS 1.32 1.52 1.78 2.22 2.41 2.14 2.49 -34.42%
P/EPS 28.49 27.75 45.52 23.30 21.16 19.01 21.17 21.82%
EY 3.51 3.60 2.20 4.29 4.73 5.26 4.72 -17.87%
DY 0.00 0.00 0.00 0.89 1.10 1.89 3.39 -
P/NAPS 1.05 1.14 1.29 1.67 1.81 1.63 1.82 -30.62%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 22/11/18 28/08/18 28/05/18 12/02/18 24/11/17 30/08/17 -
Price 0.85 0.65 0.82 0.93 1.12 1.26 1.11 -
P/RPS 1.54 1.25 1.66 1.84 2.23 2.54 2.34 -24.28%
P/EPS 33.41 22.83 42.41 19.35 19.58 22.60 19.91 41.07%
EY 2.99 4.38 2.36 5.17 5.11 4.42 5.02 -29.14%
DY 0.00 0.00 0.00 1.08 1.19 1.59 3.60 -
P/NAPS 1.23 0.94 1.21 1.39 1.67 1.94 1.71 -19.67%

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