[XINHWA] QoQ Quarter Result on 31-Dec-2017 [#3]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
12-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 7.74%
YoY- 34.61%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 29,557 26,689 27,787 27,801 27,900 25,580 26,646 7.14%
PBT 1,790 1,419 -285 2,494 4,108 3,603 2,758 -25.01%
Tax 190 -465 1,167 744 -1,148 -657 -845 -
NP 1,980 954 882 3,238 2,960 2,946 1,913 2.31%
-
NP to SH 2,031 1,044 1,117 3,244 3,011 3,010 1,971 2.01%
-
Tax Rate -10.61% 32.77% - -29.83% 27.95% 18.23% 30.64% -
Total Cost 27,577 25,735 26,905 24,563 24,940 22,634 24,733 7.51%
-
Net Worth 149,039 146,880 144,720 144,720 140,399 140,399 136,079 6.24%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - 2,160 2,160 - -
Div Payout % - - - - 71.74% 71.76% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 149,039 146,880 144,720 144,720 140,399 140,399 136,079 6.24%
NOSH 216,000 216,000 216,000 216,000 216,000 216,000 216,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.70% 3.57% 3.17% 11.65% 10.61% 11.52% 7.18% -
ROE 1.36% 0.71% 0.77% 2.24% 2.14% 2.14% 1.45% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 13.68 12.36 12.86 12.87 12.92 11.84 12.34 7.10%
EPS 0.94 0.48 0.52 1.50 1.39 1.39 0.91 2.18%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.69 0.68 0.67 0.67 0.65 0.65 0.63 6.24%
Adjusted Per Share Value based on latest NOSH - 216,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.62 10.49 10.93 10.93 10.97 10.06 10.48 7.11%
EPS 0.80 0.41 0.44 1.28 1.18 1.18 0.78 1.70%
DPS 0.00 0.00 0.00 0.00 0.85 0.85 0.00 -
NAPS 0.5861 0.5776 0.5691 0.5691 0.5521 0.5521 0.5351 6.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.79 0.88 1.12 1.21 1.06 1.18 1.16 -
P/RPS 5.77 7.12 8.71 9.40 8.21 9.96 9.40 -27.75%
P/EPS 84.02 182.07 216.58 80.57 76.04 84.68 127.12 -24.10%
EY 1.19 0.55 0.46 1.24 1.32 1.18 0.79 31.37%
DY 0.00 0.00 0.00 0.00 0.94 0.85 0.00 -
P/NAPS 1.14 1.29 1.67 1.81 1.63 1.82 1.84 -27.30%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 28/08/18 28/05/18 12/02/18 24/11/17 30/08/17 31/05/17 -
Price 0.65 0.82 0.93 1.12 1.26 1.11 1.27 -
P/RPS 4.75 6.64 7.23 8.70 9.75 9.37 10.29 -40.24%
P/EPS 69.13 169.66 179.84 74.57 90.39 79.65 139.18 -37.25%
EY 1.45 0.59 0.56 1.34 1.11 1.26 0.72 59.40%
DY 0.00 0.00 0.00 0.00 0.79 0.90 0.00 -
P/NAPS 0.94 1.21 1.39 1.67 1.94 1.71 2.02 -39.92%

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