[XINHWA] QoQ TTM 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- 8.02%
YoY- 3.43%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 111,834 110,177 109,068 107,927 106,787 105,996 105,537 3.93%
PBT 5,418 7,736 9,920 12,963 13,640 13,365 13,276 -44.95%
Tax 1,636 298 106 -1,906 -3,406 -3,059 -2,914 -
NP 7,054 8,034 10,026 11,057 10,234 10,306 10,362 -22.59%
-
NP to SH 7,436 8,416 10,382 11,236 10,402 10,395 10,366 -19.84%
-
Tax Rate -30.20% -3.85% -1.07% 14.70% 24.97% 22.89% 21.95% -
Total Cost 104,780 102,143 99,042 96,870 96,553 95,690 95,175 6.61%
-
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 4,320 4,320 4,320 2,160 - -
Div Payout % - 25.67% 41.61% 38.45% 41.53% 20.78% - -
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 6.31% 7.29% 9.19% 10.24% 9.58% 9.72% 9.82% -
ROE 4.99% 5.73% 7.17% 7.76% 7.41% 7.40% 7.62% -
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 51.78 51.01 50.49 49.97 49.44 49.07 48.86 3.94%
EPS 3.44 3.90 4.81 5.20 4.82 4.81 4.80 -19.89%
DPS 0.00 1.00 2.00 2.00 2.00 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 43.98 43.32 42.89 42.44 41.99 41.68 41.50 3.94%
EPS 2.92 3.31 4.08 4.42 4.09 4.09 4.08 -19.97%
DPS 0.00 0.85 1.70 1.70 1.70 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 1.53 1.73 2.22 2.42 2.14 2.40 2.37 -25.28%
P/EPS 22.95 22.59 23.30 23.26 22.01 24.52 24.17 -3.39%
EY 4.36 4.43 4.29 4.30 4.54 4.08 4.14 3.50%
DY 0.00 1.14 1.79 1.65 1.89 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 1.26 1.61 1.84 2.24 2.55 2.26 2.60 -38.27%
P/EPS 18.88 21.05 19.35 21.53 26.16 23.06 26.46 -20.13%
EY 5.30 4.75 5.17 4.64 3.82 4.34 3.78 25.24%
DY 0.00 1.22 2.15 1.79 1.59 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