[XINHWA] QoQ Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -6358.33%
YoY- -116.87%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 23,098 97,756 77,785 46,392 19,534 117,701 96,969 -61.60%
PBT 148 4,609 1,350 -669 111 2,429 6,651 -92.10%
Tax -326 -1,553 -193 -88 -1 -3,208 -659 -37.47%
NP -178 3,056 1,157 -757 110 -779 5,992 -
-
NP to SH -187 2,997 1,456 -751 12 -769 5,972 -
-
Tax Rate 220.27% 33.69% 14.30% - 0.90% 132.07% 9.91% -
Total Cost 23,276 94,700 76,628 47,149 19,424 118,480 90,977 -59.73%
-
Net Worth 185,075 183,761 183,761 178,208 179,279 179,279 187,920 -1.01%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - 1,080 1,080 -
Div Payout % - - - - - 0.00% 18.08% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 185,075 183,761 183,761 178,208 179,279 179,279 187,920 -1.01%
NOSH 228,149 221,399 221,399 221,399 216,000 216,000 216,000 3.71%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -0.77% 3.13% 1.49% -1.63% 0.56% -0.66% 6.18% -
ROE -0.10% 1.63% 0.79% -0.42% 0.01% -0.43% 3.18% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.23 44.15 35.13 21.35 9.04 54.49 44.89 -62.72%
EPS -0.08 1.37 0.67 -0.35 0.01 0.50 2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 0.82 0.83 0.83 0.82 0.83 0.83 0.87 -3.87%
Adjusted Per Share Value based on latest NOSH - 221,399
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 9.08 38.44 30.59 18.24 7.68 46.28 38.13 -61.61%
EPS -0.07 1.18 0.57 -0.30 0.00 -0.30 2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.42 -
NAPS 0.7278 0.7226 0.7226 0.7008 0.705 0.705 0.739 -1.01%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.35 0.40 0.46 0.305 0.345 0.405 0.46 -
P/RPS 3.42 0.91 1.31 1.43 3.81 0.74 1.02 124.18%
P/EPS -422.44 29.55 69.95 -88.26 6,210.00 -113.76 16.64 -
EY -0.24 3.38 1.43 -1.13 0.02 -0.88 6.01 -
DY 0.00 0.00 0.00 0.00 0.00 1.23 1.09 -
P/NAPS 0.43 0.48 0.55 0.37 0.42 0.49 0.53 -13.02%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 30/06/21 23/02/21 24/11/20 28/08/20 26/06/20 28/02/20 -
Price 0.375 0.35 0.40 0.385 0.325 0.355 0.615 -
P/RPS 3.66 0.79 1.14 1.80 3.59 0.65 1.37 92.64%
P/EPS -452.61 25.86 60.82 -111.41 5,850.00 -99.71 22.24 -
EY -0.22 3.87 1.64 -0.90 0.02 -1.00 4.50 -
DY 0.00 0.00 0.00 0.00 0.00 1.41 0.81 -
P/NAPS 0.46 0.42 0.48 0.47 0.39 0.43 0.71 -25.14%

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