[XINHWA] QoQ Quarter Result on 30-Sep-2015

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015
Profit Trend
QoQ- -18.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 25,121 23,132 25,624 24,798 28,330 29,106 0 -
PBT 3,514 3,077 2,383 3,829 4,681 6,079 0 -
Tax -512 -580 554 -530 -630 -1,239 0 -
NP 3,002 2,497 2,937 3,299 4,051 4,840 0 -
-
NP to SH 2,981 2,468 2,894 3,273 4,027 4,809 0 -
-
Tax Rate 14.57% 18.85% -23.25% 13.84% 13.46% 20.38% - -
Total Cost 22,119 20,635 22,687 21,499 24,279 24,266 0 -
-
Net Worth 129,600 127,903 125,999 124,199 120,600 91,057 0 -
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 2,700 - - - - -
Div Payout % - - 93.30% - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 129,600 127,903 125,999 124,199 120,600 91,057 0 -
NOSH 180,000 180,000 180,000 180,000 180,000 142,278 0 -
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.95% 10.79% 11.46% 13.30% 14.30% 16.63% 0.00% -
ROE 2.30% 1.93% 2.30% 2.64% 3.34% 5.28% 0.00% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.96 12.84 14.24 13.78 15.74 20.46 0.00 -
EPS 1.66 1.37 1.61 1.82 2.24 3.38 0.00 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.71 0.70 0.69 0.67 0.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.88 9.10 10.08 9.75 11.14 11.45 0.00 -
EPS 1.17 0.97 1.14 1.29 1.58 1.89 0.00 -
DPS 0.00 0.00 1.06 0.00 0.00 0.00 0.00 -
NAPS 0.5096 0.503 0.4955 0.4884 0.4742 0.3581 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 - - -
Price 1.00 1.02 1.13 1.25 0.86 0.00 0.00 -
P/RPS 7.17 0.00 7.94 9.07 5.46 0.00 0.00 -
P/EPS 60.38 0.00 70.28 68.74 38.44 0.00 0.00 -
EY 1.66 0.00 1.42 1.45 2.60 0.00 0.00 -
DY 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.00 1.61 1.81 1.28 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 27/05/16 24/02/16 30/11/15 25/08/15 25/06/15 - -
Price 1.05 1.01 1.02 1.21 1.00 0.00 0.00 -
P/RPS 7.52 0.00 7.17 8.78 6.35 0.00 0.00 -
P/EPS 63.40 0.00 63.44 66.54 44.70 0.00 0.00 -
EY 1.58 0.00 1.58 1.50 2.24 0.00 0.00 -
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.00 1.46 1.75 1.49 0.00 0.00 -

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