[XINHWA] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
12-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 53.88%
YoY- -14.71%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 56,246 26,689 109,068 81,281 53,480 25,580 128,669 -42.37%
PBT 3,209 1,419 9,920 10,205 7,711 3,603 16,353 -66.19%
Tax -275 -465 106 -1,061 -1,805 -657 -3,494 -81.60%
NP 2,934 954 10,026 9,144 5,906 2,946 12,859 -62.62%
-
NP to SH 3,075 1,044 10,382 9,265 6,021 3,010 12,834 -61.39%
-
Tax Rate 8.57% 32.77% -1.07% 10.40% 23.41% 18.23% 21.37% -
Total Cost 53,312 25,735 99,042 72,137 47,574 22,634 115,810 -40.35%
-
Net Worth 149,039 146,880 144,720 144,720 140,399 140,399 136,079 6.24%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 2,160 2,160 2,160 2,160 - -
Div Payout % - - 20.81% 23.31% 35.87% 71.76% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 149,039 146,880 144,720 144,720 140,399 140,399 136,079 6.24%
NOSH 216,000 216,000 216,000 216,000 216,000 216,000 216,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.22% 3.57% 9.19% 11.25% 11.04% 11.52% 9.99% -
ROE 2.06% 0.71% 7.17% 6.40% 4.29% 2.14% 9.43% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 26.04 12.36 50.49 37.63 24.76 11.84 59.57 -42.37%
EPS 1.42 0.48 4.81 4.29 2.79 1.39 5.94 -61.44%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.69 0.68 0.67 0.67 0.65 0.65 0.63 6.24%
Adjusted Per Share Value based on latest NOSH - 216,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 22.12 10.49 42.89 31.96 21.03 10.06 50.60 -42.37%
EPS 1.21 0.41 4.08 3.64 2.37 1.18 5.05 -61.38%
DPS 0.00 0.00 0.85 0.85 0.85 0.85 0.00 -
NAPS 0.5861 0.5776 0.5691 0.5691 0.5521 0.5521 0.5351 6.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.79 0.88 1.12 1.21 1.06 1.18 1.16 -
P/RPS 3.03 7.12 2.22 3.22 4.28 9.96 1.95 34.11%
P/EPS 55.49 182.07 23.30 28.21 38.03 84.68 19.52 100.54%
EY 1.80 0.55 4.29 3.54 2.63 1.18 5.12 -50.15%
DY 0.00 0.00 0.89 0.83 0.94 0.85 0.00 -
P/NAPS 1.14 1.29 1.67 1.81 1.63 1.82 1.84 -27.30%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 28/08/18 28/05/18 12/02/18 24/11/17 30/08/17 31/05/17 -
Price 0.65 0.82 0.93 1.12 1.26 1.11 1.27 -
P/RPS 2.50 6.64 1.84 2.98 5.09 9.37 2.13 11.25%
P/EPS 45.66 169.66 19.35 26.11 45.20 79.65 21.37 65.81%
EY 2.19 0.59 5.17 3.83 2.21 1.26 4.68 -39.69%
DY 0.00 0.00 1.08 0.89 0.79 0.90 0.00 -
P/NAPS 0.94 1.21 1.39 1.67 1.94 1.71 2.02 -39.92%

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