[XINHWA] QoQ Quarter Result on 31-Mar-2018 [#4]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -65.57%
YoY- -43.33%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 33,017 29,557 26,689 27,787 27,801 27,900 25,580 18.49%
PBT 1,079 1,790 1,419 -285 2,494 4,108 3,603 -55.14%
Tax -163 190 -465 1,167 744 -1,148 -657 -60.41%
NP 916 1,980 954 882 3,238 2,960 2,946 -54.00%
-
NP to SH 1,047 2,031 1,044 1,117 3,244 3,011 3,010 -50.44%
-
Tax Rate 15.11% -10.61% 32.77% - -29.83% 27.95% 18.23% -
Total Cost 32,101 27,577 25,735 26,905 24,563 24,940 22,634 26.15%
-
Net Worth 149,039 149,039 146,880 144,720 144,720 140,399 140,399 4.05%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - 2,160 2,160 -
Div Payout % - - - - - 71.74% 71.76% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 149,039 149,039 146,880 144,720 144,720 140,399 140,399 4.05%
NOSH 216,000 216,000 216,000 216,000 216,000 216,000 216,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.77% 6.70% 3.57% 3.17% 11.65% 10.61% 11.52% -
ROE 0.70% 1.36% 0.71% 0.77% 2.24% 2.14% 2.14% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 15.29 13.68 12.36 12.86 12.87 12.92 11.84 18.53%
EPS 0.48 0.94 0.48 0.52 1.50 1.39 1.39 -50.68%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.69 0.69 0.68 0.67 0.67 0.65 0.65 4.05%
Adjusted Per Share Value based on latest NOSH - 216,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 12.98 11.62 10.49 10.93 10.93 10.97 10.06 18.46%
EPS 0.41 0.80 0.41 0.44 1.28 1.18 1.18 -50.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.85 0.85 -
NAPS 0.5861 0.5861 0.5776 0.5691 0.5691 0.5521 0.5521 4.05%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.725 0.79 0.88 1.12 1.21 1.06 1.18 -
P/RPS 4.74 5.77 7.12 8.71 9.40 8.21 9.96 -38.96%
P/EPS 149.57 84.02 182.07 216.58 80.57 76.04 84.68 45.96%
EY 0.67 1.19 0.55 0.46 1.24 1.32 1.18 -31.36%
DY 0.00 0.00 0.00 0.00 0.00 0.94 0.85 -
P/NAPS 1.05 1.14 1.29 1.67 1.81 1.63 1.82 -30.62%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 22/11/18 28/08/18 28/05/18 12/02/18 24/11/17 30/08/17 -
Price 0.85 0.65 0.82 0.93 1.12 1.26 1.11 -
P/RPS 5.56 4.75 6.64 7.23 8.70 9.75 9.37 -29.31%
P/EPS 175.36 69.13 169.66 179.84 74.57 90.39 79.65 68.99%
EY 0.57 1.45 0.59 0.56 1.34 1.11 1.26 -40.98%
DY 0.00 0.00 0.00 0.00 0.00 0.79 0.90 -
P/NAPS 1.23 0.94 1.21 1.39 1.67 1.94 1.71 -19.67%

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