[XINHWA] QoQ Cumulative Quarter Result on 31-Mar-2017

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017
Profit Trend
QoQ- 18.14%
YoY- 5.99%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 81,281 53,480 25,580 128,669 102,023 75,362 48,253 41.43%
PBT 10,205 7,711 3,603 16,353 13,595 10,424 6,591 33.72%
Tax -1,061 -1,805 -657 -3,494 -2,649 -1,901 -1,092 -1.89%
NP 9,144 5,906 2,946 12,859 10,946 8,523 5,499 40.22%
-
NP to SH 9,265 6,021 3,010 12,834 10,863 8,453 5,449 42.31%
-
Tax Rate 10.40% 23.41% 18.23% 21.37% 19.49% 18.24% 16.57% -
Total Cost 72,137 47,574 22,634 115,810 91,077 66,839 42,754 41.59%
-
Net Worth 144,720 140,399 140,399 136,079 135,000 133,200 129,600 7.61%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,160 2,160 2,160 - - - - -
Div Payout % 23.31% 35.87% 71.76% - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 144,720 140,399 140,399 136,079 135,000 133,200 129,600 7.61%
NOSH 216,000 216,000 216,000 216,000 180,000 180,000 180,000 12.88%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.25% 11.04% 11.52% 9.99% 10.73% 11.31% 11.40% -
ROE 6.40% 4.29% 2.14% 9.43% 8.05% 6.35% 4.20% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 37.63 24.76 11.84 59.57 56.68 41.87 26.81 25.28%
EPS 4.29 2.79 1.39 5.94 6.04 4.70 3.03 26.00%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.65 0.63 0.75 0.74 0.72 -4.67%
Adjusted Per Share Value based on latest NOSH - 216,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 31.96 21.03 10.06 50.60 40.12 29.63 18.97 41.45%
EPS 3.64 2.37 1.18 5.05 4.27 3.32 2.14 42.35%
DPS 0.85 0.85 0.85 0.00 0.00 0.00 0.00 -
NAPS 0.5691 0.5521 0.5521 0.5351 0.5309 0.5238 0.5096 7.61%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.21 1.06 1.18 1.16 1.21 1.15 1.00 -
P/RPS 3.22 4.28 9.96 1.95 2.13 2.75 3.73 -9.31%
P/EPS 28.21 38.03 84.68 19.52 20.05 24.49 33.03 -9.95%
EY 3.54 2.63 1.18 5.12 4.99 4.08 3.03 10.89%
DY 0.83 0.94 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.63 1.82 1.84 1.61 1.55 1.39 19.18%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 12/02/18 24/11/17 30/08/17 31/05/17 20/02/17 18/11/16 24/08/16 -
Price 1.12 1.26 1.11 1.27 1.02 1.23 1.05 -
P/RPS 2.98 5.09 9.37 2.13 1.80 2.94 3.92 -16.66%
P/EPS 26.11 45.20 79.65 21.37 16.90 26.19 34.69 -17.21%
EY 3.83 2.21 1.26 4.68 5.92 3.82 2.88 20.86%
DY 0.89 0.79 0.90 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.94 1.71 2.02 1.36 1.66 1.46 9.34%

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