[XINHWA] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -0.44%
YoY- 164.31%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 120,429 111,583 105,407 94,777 94,431 101,320 97,756 14.90%
PBT -4,585 -2,281 396 5,417 5,298 4,646 4,609 -
Tax 4,068 4,183 4,011 -1,938 -1,888 -1,879 -1,554 -
NP -517 1,902 4,407 3,479 3,410 2,767 3,055 -
-
NP to SH -581 2,140 4,606 3,407 3,422 2,785 2,984 -
-
Tax Rate - - -1,012.88% 35.78% 35.64% 40.44% 33.72% -
Total Cost 120,946 109,681 101,000 91,298 91,021 98,553 94,701 17.69%
-
Net Worth 200,288 198,571 201,022 196,120 185,442 185,075 183,761 5.90%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 200,288 198,571 201,022 196,120 185,442 185,075 183,761 5.90%
NOSH 255,657 245,149 245,149 245,149 245,149 228,149 221,399 10.05%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -0.43% 1.70% 4.18% 3.67% 3.61% 2.73% 3.13% -
ROE -0.29% 1.08% 2.29% 1.74% 1.85% 1.50% 1.62% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 48.70 45.52 43.00 38.66 40.23 44.89 44.15 6.75%
EPS -0.23 0.87 1.88 1.39 1.46 1.23 1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.82 0.80 0.79 0.82 0.83 -1.61%
Adjusted Per Share Value based on latest NOSH - 245,149
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 47.11 43.65 41.23 37.07 36.94 39.63 38.24 14.90%
EPS -0.23 0.84 1.80 1.33 1.34 1.09 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7834 0.7767 0.7863 0.7671 0.7254 0.7239 0.7188 5.89%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.22 0.265 0.28 0.30 0.365 0.35 0.40 -
P/RPS 0.45 0.58 0.65 0.78 0.91 0.78 0.91 -37.43%
P/EPS -93.63 30.36 14.90 21.59 25.04 28.36 29.68 -
EY -1.07 3.29 6.71 4.63 3.99 3.53 3.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.34 0.38 0.46 0.43 0.48 -31.83%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 26/08/22 31/05/22 22/02/22 25/11/21 25/08/21 30/06/21 -
Price 0.24 0.275 0.285 0.285 0.295 0.375 0.35 -
P/RPS 0.49 0.60 0.66 0.74 0.73 0.84 0.79 -27.24%
P/EPS -102.14 31.50 15.17 20.51 20.24 30.39 25.97 -
EY -0.98 3.17 6.59 4.88 4.94 3.29 3.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.35 0.36 0.37 0.46 0.42 -20.07%

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