[XINHWA] QoQ Cumulative Quarter Result on 30-Jun-2020 [#1]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 101.56%
YoY- -99.48%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 97,756 77,785 46,392 19,534 117,701 96,969 64,614 31.75%
PBT 4,609 1,350 -669 111 2,429 6,651 4,971 -4.91%
Tax -1,553 -193 -88 -1 -3,208 -659 -451 127.86%
NP 3,056 1,157 -757 110 -779 5,992 4,520 -22.94%
-
NP to SH 2,997 1,456 -751 12 -769 5,972 4,452 -23.17%
-
Tax Rate 33.69% 14.30% - 0.90% 132.07% 9.91% 9.07% -
Total Cost 94,700 76,628 47,149 19,424 118,480 90,977 60,094 35.38%
-
Net Worth 183,761 183,761 178,208 179,279 179,279 187,920 185,760 -0.71%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - 1,080 1,080 1,080 -
Div Payout % - - - - 0.00% 18.08% 24.26% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 183,761 183,761 178,208 179,279 179,279 187,920 185,760 -0.71%
NOSH 221,399 221,399 221,399 216,000 216,000 216,000 216,000 1.65%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.13% 1.49% -1.63% 0.56% -0.66% 6.18% 7.00% -
ROE 1.63% 0.79% -0.42% 0.01% -0.43% 3.18% 2.40% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 44.15 35.13 21.35 9.04 54.49 44.89 29.91 29.61%
EPS 1.37 0.67 -0.35 0.01 0.50 2.76 2.06 -23.79%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
NAPS 0.83 0.83 0.82 0.83 0.83 0.87 0.86 -2.33%
Adjusted Per Share Value based on latest NOSH - 216,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 38.44 30.59 18.24 7.68 46.28 38.13 25.41 31.74%
EPS 1.18 0.57 -0.30 0.00 -0.30 2.35 1.75 -23.08%
DPS 0.00 0.00 0.00 0.00 0.42 0.42 0.42 -
NAPS 0.7226 0.7226 0.7008 0.705 0.705 0.739 0.7305 -0.72%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.40 0.46 0.305 0.345 0.405 0.46 0.475 -
P/RPS 0.91 1.31 1.43 3.81 0.74 1.02 1.59 -31.04%
P/EPS 29.55 69.95 -88.26 6,210.00 -113.76 16.64 23.05 17.99%
EY 3.38 1.43 -1.13 0.02 -0.88 6.01 4.34 -15.33%
DY 0.00 0.00 0.00 0.00 1.23 1.09 1.05 -
P/NAPS 0.48 0.55 0.37 0.42 0.49 0.53 0.55 -8.66%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 30/06/21 23/02/21 24/11/20 28/08/20 26/06/20 28/02/20 28/11/19 -
Price 0.35 0.40 0.385 0.325 0.355 0.615 0.43 -
P/RPS 0.79 1.14 1.80 3.59 0.65 1.37 1.44 -32.95%
P/EPS 25.86 60.82 -111.41 5,850.00 -99.71 22.24 20.86 15.38%
EY 3.87 1.64 -0.90 0.02 -1.00 4.50 4.79 -13.24%
DY 0.00 0.00 0.00 0.00 1.41 0.81 1.16 -
P/NAPS 0.42 0.48 0.47 0.39 0.43 0.71 0.50 -10.96%

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