[XINHWA] QoQ Quarter Result on 30-Sep-2018 [#2]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 94.54%
YoY- -32.55%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 30,730 29,187 33,017 29,557 26,689 27,787 27,801 6.92%
PBT 2,587 -4,738 1,079 1,790 1,419 -285 2,494 2.47%
Tax -215 2,252 -163 190 -465 1,167 744 -
NP 2,372 -2,486 916 1,980 954 882 3,238 -18.78%
-
NP to SH 2,309 -2,460 1,047 2,031 1,044 1,117 3,244 -20.33%
-
Tax Rate 8.31% - 15.11% -10.61% 32.77% - -29.83% -
Total Cost 28,358 31,673 32,101 27,577 25,735 26,905 24,563 10.08%
-
Net Worth 185,760 146,880 149,039 149,039 146,880 144,720 144,720 18.16%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 185,760 146,880 149,039 149,039 146,880 144,720 144,720 18.16%
NOSH 216,000 216,000 216,000 216,000 216,000 216,000 216,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.72% -8.52% 2.77% 6.70% 3.57% 3.17% 11.65% -
ROE 1.24% -1.67% 0.70% 1.36% 0.71% 0.77% 2.24% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 14.23 13.51 15.29 13.68 12.36 12.86 12.87 6.94%
EPS 1.07 -1.14 0.48 0.94 0.48 0.52 1.50 -20.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.68 0.69 0.69 0.68 0.67 0.67 18.16%
Adjusted Per Share Value based on latest NOSH - 216,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 12.08 11.48 12.98 11.62 10.49 10.93 10.93 6.91%
EPS 0.91 -0.97 0.41 0.80 0.41 0.44 1.28 -20.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7305 0.5776 0.5861 0.5861 0.5776 0.5691 0.5691 18.16%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.62 0.80 0.725 0.79 0.88 1.12 1.21 -
P/RPS 4.36 5.92 4.74 5.77 7.12 8.71 9.40 -40.16%
P/EPS 58.00 -70.24 149.57 84.02 182.07 216.58 80.57 -19.72%
EY 1.72 -1.42 0.67 1.19 0.55 0.46 1.24 24.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.18 1.05 1.14 1.29 1.67 1.81 -46.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 31/05/19 28/02/19 22/11/18 28/08/18 28/05/18 12/02/18 -
Price 0.345 0.755 0.85 0.65 0.82 0.93 1.12 -
P/RPS 2.42 5.59 5.56 4.75 6.64 7.23 8.70 -57.48%
P/EPS 32.27 -66.29 175.36 69.13 169.66 179.84 74.57 -42.87%
EY 3.10 -1.51 0.57 1.45 0.59 0.56 1.34 75.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 1.11 1.23 0.94 1.21 1.39 1.67 -61.53%

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