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

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2016
Profit Trend
QoQ- -83.55%
YoY- -48.68%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 102,023 75,362 48,253 23,132 107,858 82,234 57,436 46.41%
PBT 13,595 10,424 6,591 3,077 16,971 14,588 10,759 16.79%
Tax -2,649 -1,901 -1,092 -580 -1,845 -2,399 -1,869 26.04%
NP 10,946 8,523 5,499 2,497 15,126 12,189 8,890 14.80%
-
NP to SH 10,863 8,453 5,449 2,468 15,003 12,109 8,836 14.68%
-
Tax Rate 19.49% 18.24% 16.57% 18.85% 10.87% 16.45% 17.37% -
Total Cost 91,077 66,839 42,754 20,635 92,732 70,045 48,546 51.82%
-
Net Worth 135,000 133,200 129,600 127,903 125,999 124,199 120,600 7.77%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 2,700 - - -
Div Payout % - - - - 18.00% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 135,000 133,200 129,600 127,903 125,999 124,199 120,600 7.77%
NOSH 180,000 180,000 180,000 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.73% 11.31% 11.40% 10.79% 14.02% 14.82% 15.48% -
ROE 8.05% 6.35% 4.20% 1.93% 11.91% 9.75% 7.33% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 56.68 41.87 26.81 12.84 59.92 45.69 31.91 46.41%
EPS 6.04 4.70 3.03 1.37 8.34 6.73 4.91 14.73%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.75 0.74 0.72 0.71 0.70 0.69 0.67 7.77%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 40.12 29.63 18.97 9.10 42.41 32.34 22.59 46.39%
EPS 4.27 3.32 2.14 0.97 5.90 4.76 3.47 14.76%
DPS 0.00 0.00 0.00 0.00 1.06 0.00 0.00 -
NAPS 0.5309 0.5238 0.5096 0.503 0.4955 0.4884 0.4742 7.78%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.21 1.15 1.00 1.02 1.13 1.25 0.86 -
P/RPS 2.13 2.75 3.73 0.00 1.89 2.74 2.70 -14.56%
P/EPS 20.05 24.49 33.03 0.00 13.56 18.58 17.52 9.36%
EY 4.99 4.08 3.03 0.00 7.38 5.38 5.71 -8.55%
DY 0.00 0.00 0.00 0.00 1.33 0.00 0.00 -
P/NAPS 1.61 1.55 1.39 0.00 1.61 1.81 1.28 16.44%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 18/11/16 24/08/16 27/05/16 24/02/16 30/11/15 25/08/15 -
Price 1.02 1.23 1.05 1.01 1.02 1.21 1.00 -
P/RPS 1.80 2.94 3.92 0.00 1.70 2.65 3.13 -30.72%
P/EPS 16.90 26.19 34.69 0.00 12.24 17.99 20.37 -11.65%
EY 5.92 3.82 2.88 0.00 8.17 5.56 4.91 13.21%
DY 0.00 0.00 0.00 0.00 1.47 0.00 0.00 -
P/NAPS 1.36 1.66 1.46 0.00 1.46 1.75 1.49 -5.87%

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