[XINHWA] QoQ Cumulative Quarter Result on 31-Dec-2016

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016
Profit Trend
QoQ- 28.51%
YoY- -27.59%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 53,480 25,580 128,669 102,023 75,362 48,253 23,132 74.75%
PBT 7,711 3,603 16,353 13,595 10,424 6,591 3,077 84.39%
Tax -1,805 -657 -3,494 -2,649 -1,901 -1,092 -580 113.00%
NP 5,906 2,946 12,859 10,946 8,523 5,499 2,497 77.42%
-
NP to SH 6,021 3,010 12,834 10,863 8,453 5,449 2,468 81.12%
-
Tax Rate 23.41% 18.23% 21.37% 19.49% 18.24% 16.57% 18.85% -
Total Cost 47,574 22,634 115,810 91,077 66,839 42,754 20,635 74.43%
-
Net Worth 140,399 140,399 136,079 135,000 133,200 129,600 127,903 6.40%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 2,160 2,160 - - - - - -
Div Payout % 35.87% 71.76% - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 140,399 140,399 136,079 135,000 133,200 129,600 127,903 6.40%
NOSH 216,000 216,000 216,000 180,000 180,000 180,000 180,000 12.91%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.04% 11.52% 9.99% 10.73% 11.31% 11.40% 10.79% -
ROE 4.29% 2.14% 9.43% 8.05% 6.35% 4.20% 1.93% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 24.76 11.84 59.57 56.68 41.87 26.81 12.84 54.86%
EPS 2.79 1.39 5.94 6.04 4.70 3.03 1.37 60.59%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.63 0.75 0.74 0.72 0.71 -5.71%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 21.03 10.06 50.60 40.12 29.63 18.97 9.10 74.70%
EPS 2.37 1.18 5.05 4.27 3.32 2.14 0.97 81.30%
DPS 0.85 0.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5521 0.5521 0.5351 0.5309 0.5238 0.5096 0.503 6.40%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.06 1.18 1.16 1.21 1.15 1.00 1.02 -
P/RPS 4.28 9.96 1.95 2.13 2.75 3.73 0.00 -
P/EPS 38.03 84.68 19.52 20.05 24.49 33.03 0.00 -
EY 2.63 1.18 5.12 4.99 4.08 3.03 0.00 -
DY 0.94 0.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.82 1.84 1.61 1.55 1.39 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 30/08/17 31/05/17 20/02/17 18/11/16 24/08/16 27/05/16 -
Price 1.26 1.11 1.27 1.02 1.23 1.05 1.01 -
P/RPS 5.09 9.37 2.13 1.80 2.94 3.92 0.00 -
P/EPS 45.20 79.65 21.37 16.90 26.19 34.69 0.00 -
EY 2.21 1.26 4.68 5.92 3.82 2.88 0.00 -
DY 0.79 0.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.71 2.02 1.36 1.66 1.46 0.00 -

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