[XINHWA] QoQ Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 34.14%
YoY- 44.88%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 46,392 19,534 117,701 96,969 64,614 30,730 114,729 -45.22%
PBT -669 111 2,429 6,651 4,971 2,587 -453 29.59%
Tax -88 -1 -3,208 -659 -451 -215 1,842 -
NP -757 110 -779 5,992 4,520 2,372 1,389 -
-
NP to SH -751 12 -769 5,972 4,452 2,309 1,660 -
-
Tax Rate - 0.90% 132.07% 9.91% 9.07% 8.31% - -
Total Cost 47,149 19,424 118,480 90,977 60,094 28,358 113,340 -44.18%
-
Net Worth 178,208 179,279 179,279 187,920 185,760 185,760 146,880 13.71%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 1,080 1,080 1,080 - - -
Div Payout % - - 0.00% 18.08% 24.26% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 178,208 179,279 179,279 187,920 185,760 185,760 146,880 13.71%
NOSH 221,399 216,000 216,000 216,000 216,000 216,000 216,000 1.65%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -1.63% 0.56% -0.66% 6.18% 7.00% 7.72% 1.21% -
ROE -0.42% 0.01% -0.43% 3.18% 2.40% 1.24% 1.13% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 21.35 9.04 54.49 44.89 29.91 14.23 53.12 -45.44%
EPS -0.35 0.01 0.50 2.76 2.06 1.07 0.77 -
DPS 0.00 0.00 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.82 0.83 0.83 0.87 0.86 0.86 0.68 13.25%
Adjusted Per Share Value based on latest NOSH - 216,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.24 7.68 46.28 38.13 25.41 12.08 45.11 -45.22%
EPS -0.30 0.00 -0.30 2.35 1.75 0.91 0.65 -
DPS 0.00 0.00 0.42 0.42 0.42 0.00 0.00 -
NAPS 0.7008 0.705 0.705 0.739 0.7305 0.7305 0.5776 13.71%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.305 0.345 0.405 0.46 0.475 0.62 0.80 -
P/RPS 1.43 3.81 0.74 1.02 1.59 4.36 1.51 -3.55%
P/EPS -88.26 6,210.00 -113.76 16.64 23.05 58.00 104.10 -
EY -1.13 0.02 -0.88 6.01 4.34 1.72 0.96 -
DY 0.00 0.00 1.23 1.09 1.05 0.00 0.00 -
P/NAPS 0.37 0.42 0.49 0.53 0.55 0.72 1.18 -53.74%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 28/08/20 26/06/20 28/02/20 28/11/19 28/08/19 31/05/19 -
Price 0.385 0.325 0.355 0.615 0.43 0.345 0.755 -
P/RPS 1.80 3.59 0.65 1.37 1.44 2.42 1.42 17.07%
P/EPS -111.41 5,850.00 -99.71 22.24 20.86 32.27 98.24 -
EY -0.90 0.02 -1.00 4.50 4.79 3.10 1.02 -
DY 0.00 0.00 1.41 0.81 1.16 0.00 0.00 -
P/NAPS 0.47 0.39 0.43 0.71 0.50 0.40 1.11 -43.52%

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