[XINHWA] QoQ TTM Result on 30-Sep-2019 [#2]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 3.83%
YoY- -59.13%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 106,505 117,701 126,156 126,818 122,491 118,450 117,050 -6.10%
PBT -46 2,430 1,913 1,312 718 -450 4,003 -
Tax -2,998 -3,212 1,589 1,638 2,064 1,814 729 -
NP -3,044 -782 3,502 2,950 2,782 1,364 4,732 -
-
NP to SH -3,069 -772 3,508 3,039 2,927 1,662 5,239 -
-
Tax Rate - 132.18% -83.06% -124.85% -287.47% - -18.21% -
Total Cost 109,549 118,483 122,654 123,868 119,709 117,086 112,318 -1.65%
-
Net Worth 179,279 179,279 187,920 185,760 185,760 146,880 149,039 13.11%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 1,080 1,080 1,080 1,080 - - - -
Div Payout % 0.00% 0.00% 30.79% 35.54% - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 179,279 179,279 187,920 185,760 185,760 146,880 149,039 13.11%
NOSH 216,000 216,000 216,000 216,000 216,000 216,000 216,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -2.86% -0.66% 2.78% 2.33% 2.27% 1.15% 4.04% -
ROE -1.71% -0.43% 1.87% 1.64% 1.58% 1.13% 3.52% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 49.31 54.49 58.41 58.71 56.71 54.84 54.19 -6.10%
EPS -1.42 -0.36 1.62 1.41 1.36 0.77 2.43 -
DPS 0.50 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.87 0.86 0.86 0.68 0.69 13.11%
Adjusted Per Share Value based on latest NOSH - 216,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 41.66 46.04 49.35 49.60 47.91 46.33 45.78 -6.09%
EPS -1.20 -0.30 1.37 1.19 1.14 0.65 2.05 -
DPS 0.42 0.42 0.42 0.42 0.00 0.00 0.00 -
NAPS 0.7012 0.7012 0.735 0.7266 0.7266 0.5745 0.583 13.10%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.345 0.405 0.46 0.475 0.62 0.80 0.725 -
P/RPS 0.70 0.74 0.79 0.81 1.09 1.46 1.34 -35.16%
P/EPS -24.28 -113.32 28.32 33.76 45.75 103.97 29.89 -
EY -4.12 -0.88 3.53 2.96 2.19 0.96 3.35 -
DY 1.45 1.23 1.09 1.05 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.53 0.55 0.72 1.18 1.05 -45.74%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 26/06/20 28/02/20 28/11/19 28/08/19 31/05/19 28/02/19 -
Price 0.325 0.355 0.615 0.43 0.345 0.755 0.85 -
P/RPS 0.66 0.65 1.05 0.73 0.61 1.38 1.57 -43.91%
P/EPS -22.87 -99.33 37.87 30.56 25.46 98.12 35.04 -
EY -4.37 -1.01 2.64 3.27 3.93 1.02 2.85 -
DY 1.54 1.41 0.81 1.16 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.71 0.50 0.40 1.11 1.23 -53.53%

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