[XINHWA] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -636.14%
YoY- -225.54%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 137,531 134,603 126,850 125,816 120,429 111,583 105,407 19.38%
PBT -16,319 -15,429 -14,485 -7,597 -4,585 -2,281 396 -
Tax -1,528 -1,392 -1,107 3,939 4,068 4,183 4,011 -
NP -17,847 -16,821 -15,592 -3,658 -517 1,902 4,407 -
-
NP to SH -18,255 -17,763 -16,493 -4,277 -581 2,140 4,606 -
-
Tax Rate - - - - - - -1,012.88% -
Total Cost 155,378 151,424 142,442 129,474 120,946 109,681 101,000 33.22%
-
Net Worth 181,517 184,073 189,186 191,075 200,288 198,571 201,022 -6.57%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 181,517 184,073 189,186 191,075 200,288 198,571 201,022 -6.57%
NOSH 255,657 255,657 255,657 255,657 255,657 245,149 245,149 2.83%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -12.98% -12.50% -12.29% -2.91% -0.43% 1.70% 4.18% -
ROE -10.06% -9.65% -8.72% -2.24% -0.29% 1.08% 2.29% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 53.79 52.65 49.62 50.70 48.70 45.52 43.00 16.08%
EPS -7.14 -6.95 -6.45 -1.72 -0.23 0.87 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.72 0.74 0.77 0.81 0.81 0.82 -9.14%
Adjusted Per Share Value based on latest NOSH - 255,657
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 54.08 52.93 49.88 49.47 47.36 43.88 41.45 19.38%
EPS -7.18 -6.98 -6.49 -1.68 -0.23 0.84 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7138 0.7238 0.7439 0.7514 0.7876 0.7808 0.7905 -6.57%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.23 0.23 0.23 0.24 0.22 0.265 0.28 -
P/RPS 0.43 0.44 0.46 0.47 0.45 0.58 0.65 -24.05%
P/EPS -3.22 -3.31 -3.57 -13.92 -93.63 30.36 14.90 -
EY -31.05 -30.21 -28.05 -7.18 -1.07 3.29 6.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.31 0.31 0.27 0.33 0.34 -3.95%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 30/08/23 29/05/23 27/02/23 29/11/22 26/08/22 31/05/22 -
Price 0.215 0.24 0.23 0.26 0.24 0.275 0.285 -
P/RPS 0.40 0.46 0.46 0.51 0.49 0.60 0.66 -28.36%
P/EPS -3.01 -3.45 -3.57 -15.09 -102.14 31.50 15.17 -
EY -33.21 -28.95 -28.05 -6.63 -0.98 3.17 6.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.31 0.34 0.30 0.34 0.35 -9.75%

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