[XINHWA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
30-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 105.84%
YoY- 489.73%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 74,807 43,067 23,098 97,756 77,785 46,392 19,534 144.17%
PBT 2,157 21 148 4,609 1,350 -669 111 618.90%
Tax -578 -422 -326 -1,553 -193 -88 -1 6758.89%
NP 1,579 -401 -178 3,056 1,157 -757 110 487.78%
-
NP to SH 1,865 -324 -187 2,997 1,456 -751 12 2764.22%
-
Tax Rate 26.80% 2,009.52% 220.27% 33.69% 14.30% - 0.90% -
Total Cost 73,228 43,468 23,276 94,700 76,628 47,149 19,424 141.64%
-
Net Worth 196,120 185,442 185,075 183,761 183,761 178,208 179,279 6.15%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 196,120 185,442 185,075 183,761 183,761 178,208 179,279 6.15%
NOSH 245,149 245,149 228,149 221,399 221,399 221,399 216,000 8.78%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.11% -0.93% -0.77% 3.13% 1.49% -1.63% 0.56% -
ROE 0.95% -0.17% -0.10% 1.63% 0.79% -0.42% 0.01% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 30.51 18.35 10.23 44.15 35.13 21.35 9.04 124.50%
EPS 0.79 -0.14 -0.08 1.37 0.67 -0.35 0.01 1726.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.79 0.82 0.83 0.83 0.82 0.83 -2.41%
Adjusted Per Share Value based on latest NOSH - 221,399
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.42 16.94 9.08 38.44 30.59 18.24 7.68 144.22%
EPS 0.73 -0.13 -0.07 1.18 0.57 -0.30 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7712 0.7292 0.7278 0.7226 0.7226 0.7008 0.705 6.14%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.30 0.365 0.35 0.40 0.46 0.305 0.345 -
P/RPS 0.98 1.99 3.42 0.91 1.31 1.43 3.81 -59.45%
P/EPS 39.43 -264.44 -422.44 29.55 69.95 -88.26 6,210.00 -96.53%
EY 2.54 -0.38 -0.24 3.38 1.43 -1.13 0.02 2404.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.43 0.48 0.55 0.37 0.42 -6.43%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 25/11/21 25/08/21 30/06/21 23/02/21 24/11/20 28/08/20 -
Price 0.285 0.295 0.375 0.35 0.40 0.385 0.325 -
P/RPS 0.93 1.61 3.66 0.79 1.14 1.80 3.59 -59.26%
P/EPS 37.46 -213.73 -452.61 25.86 60.82 -111.41 5,850.00 -96.51%
EY 2.67 -0.47 -0.22 3.87 1.64 -0.90 0.02 2488.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.46 0.42 0.48 0.47 0.39 -5.18%

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