[XIN] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -35.48%
YoY- 1443.67%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 73,218 72,392 75,020 44,276 43,304 41,762 36,704 58.26%
PBT 20,476 19,674 20,428 7,093 11,420 10,648 5,544 138.36%
Tax -5,797 -6,142 -7,188 -1,678 -2,957 -2,010 -1,976 104.53%
NP 14,678 13,532 13,240 5,415 8,462 8,638 3,568 156.08%
-
NP to SH 14,678 13,532 13,240 5,415 8,393 8,638 3,568 156.08%
-
Tax Rate 28.31% 31.22% 35.19% 23.66% 25.89% 18.88% 35.64% -
Total Cost 58,540 58,860 61,780 38,861 34,841 33,124 33,136 45.98%
-
Net Worth 101,427 101,427 97,623 95,088 95,088 93,820 90,016 8.25%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,761 - - - - - - -
Div Payout % 46.07% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 101,427 101,427 97,623 95,088 95,088 93,820 90,016 8.25%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 20.05% 18.69% 17.65% 12.23% 19.54% 20.68% 9.72% -
ROE 14.47% 13.34% 13.56% 5.69% 8.83% 9.21% 3.96% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.75 57.10 59.17 34.92 34.16 32.94 28.95 58.26%
EPS 11.57 10.68 10.44 4.27 6.63 6.82 2.80 156.83%
DPS 5.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.77 0.75 0.75 0.74 0.71 8.25%
Adjusted Per Share Value based on latest NOSH - 126,784
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.29 15.12 15.67 9.25 9.04 8.72 7.66 58.33%
EPS 3.07 2.83 2.76 1.13 1.75 1.80 0.75 155.23%
DPS 1.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2118 0.2118 0.2039 0.1986 0.1986 0.1959 0.188 8.24%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.935 0.91 0.735 0.61 0.60 0.52 0.44 -
P/RPS 1.62 1.59 1.24 1.75 1.76 1.58 1.52 4.32%
P/EPS 8.08 8.53 7.04 14.28 9.06 7.63 15.63 -35.51%
EY 12.38 11.73 14.21 7.00 11.03 13.10 6.40 55.06%
DY 5.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.14 0.95 0.81 0.80 0.70 0.62 52.53%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 29/08/13 28/05/13 26/02/13 27/11/12 22/08/12 -
Price 1.00 0.76 0.77 0.745 0.605 0.48 0.58 -
P/RPS 1.73 1.33 1.30 2.13 1.77 1.46 2.00 -9.19%
P/EPS 8.64 7.12 7.37 17.44 9.14 7.05 20.61 -43.89%
EY 11.58 14.04 13.56 5.73 10.94 14.19 4.85 78.35%
DY 5.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.95 1.00 0.99 0.81 0.65 0.82 32.35%

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