[XINHWA] QoQ TTM Result on 30-Jun-2015

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015
Profit Trend
QoQ- 83.74%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 101,884 107,858 82,234 57,436 29,106 0 -
PBT 13,970 16,972 14,589 10,760 6,079 0 -
Tax -1,186 -1,845 -2,399 -1,869 -1,239 0 -
NP 12,784 15,127 12,190 8,891 4,840 0 -
-
NP to SH 12,662 15,003 12,109 8,836 4,809 0 -
-
Tax Rate 8.49% 10.87% 16.44% 17.37% 20.38% - -
Total Cost 89,100 92,731 70,044 48,545 24,266 0 -
-
Net Worth 127,799 125,999 124,199 120,600 91,057 0 -
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 2,700 2,700 - - - - -
Div Payout % 21.32% 18.00% - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 127,799 125,999 124,199 120,600 91,057 0 -
NOSH 180,000 180,000 180,000 180,000 142,278 0 -
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.55% 14.02% 14.82% 15.48% 16.63% 0.00% -
ROE 9.91% 11.91% 9.75% 7.33% 5.28% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 56.60 59.92 45.69 31.91 20.46 0.00 -
EPS 7.03 8.34 6.73 4.91 3.38 0.00 -
DPS 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.69 0.67 0.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 180,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 40.06 42.41 32.34 22.59 11.45 0.00 -
EPS 4.98 5.90 4.76 3.47 1.89 0.00 -
DPS 1.06 1.06 0.00 0.00 0.00 0.00 -
NAPS 0.5025 0.4955 0.4884 0.4742 0.3581 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 - - -
Price 1.02 1.13 1.25 0.86 0.00 0.00 -
P/RPS 1.80 1.89 2.74 2.70 0.00 0.00 -
P/EPS 14.50 13.56 18.58 17.52 0.00 0.00 -
EY 6.90 7.38 5.38 5.71 0.00 0.00 -
DY 1.47 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.61 1.81 1.28 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 27/05/16 24/02/16 - - - - -
Price 1.01 1.02 0.00 0.00 0.00 0.00 -
P/RPS 1.78 1.70 0.00 0.00 0.00 0.00 -
P/EPS 14.36 12.24 0.00 0.00 0.00 0.00 -
EY 6.96 8.17 0.00 0.00 0.00 0.00 -
DY 1.49 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.46 0.00 0.00 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