[XINHWA] QoQ TTM Result on 30-Sep-2020 [#2]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -95.08%
YoY- -297.01%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 101,320 97,756 98,517 99,479 106,505 117,701 126,156 -13.60%
PBT 4,646 4,609 -2,872 -3,210 -46 2,430 1,913 80.77%
Tax -1,879 -1,554 -2,743 -2,849 -2,998 -3,212 1,589 -
NP 2,767 3,055 -5,615 -6,059 -3,044 -782 3,502 -14.54%
-
NP to SH 2,785 2,984 -5,298 -5,987 -3,069 -772 3,508 -14.27%
-
Tax Rate 40.44% 33.72% - - - 132.18% -83.06% -
Total Cost 98,553 94,701 104,132 105,538 109,549 118,483 122,654 -13.58%
-
Net Worth 185,075 183,761 183,761 178,208 179,279 179,279 187,920 -1.01%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - 1,080 1,080 1,080 -
Div Payout % - - - - 0.00% 0.00% 30.79% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 185,075 183,761 183,761 178,208 179,279 179,279 187,920 -1.01%
NOSH 228,149 221,399 221,399 221,399 216,000 216,000 216,000 3.71%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 2.73% 3.13% -5.70% -6.09% -2.86% -0.66% 2.78% -
ROE 1.50% 1.62% -2.88% -3.36% -1.71% -0.43% 1.87% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 44.89 44.15 44.50 45.77 49.31 54.49 58.41 -16.11%
EPS 1.23 1.35 -2.39 -2.75 -1.42 -0.36 1.62 -16.78%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
NAPS 0.82 0.83 0.83 0.82 0.83 0.83 0.87 -3.87%
Adjusted Per Share Value based on latest NOSH - 221,399
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 39.63 38.24 38.53 38.91 41.66 46.04 49.35 -13.61%
EPS 1.09 1.17 -2.07 -2.34 -1.20 -0.30 1.37 -14.14%
DPS 0.00 0.00 0.00 0.00 0.42 0.42 0.42 -
NAPS 0.7239 0.7188 0.7188 0.6971 0.7012 0.7012 0.735 -1.01%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.35 0.40 0.46 0.305 0.345 0.405 0.46 -
P/RPS 0.78 0.91 1.03 0.67 0.70 0.74 0.79 -0.84%
P/EPS 28.36 29.68 -19.22 -11.07 -24.28 -113.32 28.32 0.09%
EY 3.53 3.37 -5.20 -9.03 -4.12 -0.88 3.53 0.00%
DY 0.00 0.00 0.00 0.00 1.45 1.23 1.09 -
P/NAPS 0.43 0.48 0.55 0.37 0.42 0.49 0.53 -13.02%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 30/06/21 23/02/21 24/11/20 28/08/20 26/06/20 28/02/20 -
Price 0.375 0.35 0.40 0.385 0.325 0.355 0.615 -
P/RPS 0.84 0.79 0.90 0.84 0.66 0.65 1.05 -13.83%
P/EPS 30.39 25.97 -16.72 -13.98 -22.87 -99.33 37.87 -13.65%
EY 3.29 3.85 -5.98 -7.16 -4.37 -1.01 2.64 15.82%
DY 0.00 0.00 0.00 0.00 1.54 1.41 0.81 -
P/NAPS 0.46 0.42 0.48 0.47 0.39 0.43 0.71 -25.14%

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