[XINHWA] QoQ Quarter Result on 30-Sep-2016

Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016
Profit Trend
QoQ- 0.77%
YoY- -8.22%
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 25,580 26,646 26,661 27,109 25,121 23,132 25,624 -0.11%
PBT 3,603 2,758 3,171 3,833 3,514 3,077 2,383 31.76%
Tax -657 -845 -756 -801 -512 -580 554 -
NP 2,946 1,913 2,415 3,032 3,002 2,497 2,937 0.20%
-
NP to SH 3,010 1,971 2,410 3,004 2,981 2,468 2,894 2.65%
-
Tax Rate 18.23% 30.64% 23.84% 20.90% 14.57% 18.85% -23.25% -
Total Cost 22,634 24,733 24,246 24,077 22,119 20,635 22,687 -0.15%
-
Net Worth 140,399 136,079 135,000 133,200 129,600 127,903 125,999 7.48%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 2,160 - - - - - 2,700 -13.83%
Div Payout % 71.76% - - - - - 93.30% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 140,399 136,079 135,000 133,200 129,600 127,903 125,999 7.48%
NOSH 216,000 216,000 180,000 180,000 180,000 180,000 180,000 12.93%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 11.52% 7.18% 9.06% 11.18% 11.95% 10.79% 11.46% -
ROE 2.14% 1.45% 1.79% 2.26% 2.30% 1.93% 2.30% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.84 12.34 14.81 15.06 13.96 12.84 14.24 -11.58%
EPS 1.39 0.91 1.34 1.67 1.66 1.37 1.61 -9.33%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 1.50 -23.70%
NAPS 0.65 0.63 0.75 0.74 0.72 0.71 0.70 -4.82%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 10.01 10.42 10.43 10.60 9.83 9.05 10.02 -0.06%
EPS 1.18 0.77 0.94 1.18 1.17 0.97 1.13 2.93%
DPS 0.84 0.00 0.00 0.00 0.00 0.00 1.06 -14.37%
NAPS 0.5492 0.5323 0.528 0.521 0.5069 0.5003 0.4928 7.49%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.18 1.16 1.21 1.15 1.00 1.02 1.13 -
P/RPS 9.96 9.40 8.17 7.64 7.17 0.00 7.94 16.32%
P/EPS 84.68 127.12 90.37 68.91 60.38 0.00 70.28 13.24%
EY 1.18 0.79 1.11 1.45 1.66 0.00 1.42 -11.62%
DY 0.85 0.00 0.00 0.00 0.00 0.00 1.33 -25.82%
P/NAPS 1.82 1.84 1.61 1.55 1.39 0.00 1.61 8.52%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 31/05/17 20/02/17 18/11/16 24/08/16 27/05/16 24/02/16 -
Price 1.11 1.27 1.02 1.23 1.05 1.01 1.02 -
P/RPS 9.37 10.29 6.89 8.17 7.52 0.00 7.17 19.55%
P/EPS 79.65 139.18 76.18 73.70 63.40 0.00 63.44 16.39%
EY 1.26 0.72 1.31 1.36 1.58 0.00 1.58 -14.01%
DY 0.90 0.00 0.00 0.00 0.00 0.00 1.47 -27.91%
P/NAPS 1.71 2.02 1.36 1.66 1.46 0.00 1.46 11.12%

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