[XINHWA] QoQ TTM Result on 31-Mar-2019 [#4]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -68.28%
YoY- -83.99%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 126,156 126,818 122,491 118,450 117,050 111,834 110,177 9.42%
PBT 1,913 1,312 718 -450 4,003 5,418 7,736 -60.50%
Tax 1,589 1,638 2,064 1,814 729 1,636 298 204.28%
NP 3,502 2,950 2,782 1,364 4,732 7,054 8,034 -42.42%
-
NP to SH 3,508 3,039 2,927 1,662 5,239 7,436 8,416 -44.11%
-
Tax Rate -83.06% -124.85% -287.47% - -18.21% -30.20% -3.85% -
Total Cost 122,654 123,868 119,709 117,086 112,318 104,780 102,143 12.93%
-
Net Worth 187,920 185,760 185,760 146,880 149,039 149,039 146,880 17.80%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 1,080 1,080 - - - - 2,160 -36.92%
Div Payout % 30.79% 35.54% - - - - 25.67% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 187,920 185,760 185,760 146,880 149,039 149,039 146,880 17.80%
NOSH 216,000 216,000 216,000 216,000 216,000 216,000 216,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.78% 2.33% 2.27% 1.15% 4.04% 6.31% 7.29% -
ROE 1.87% 1.64% 1.58% 1.13% 3.52% 4.99% 5.73% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 58.41 58.71 56.71 54.84 54.19 51.78 51.01 9.42%
EPS 1.62 1.41 1.36 0.77 2.43 3.44 3.90 -44.23%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 1.00 -36.92%
NAPS 0.87 0.86 0.86 0.68 0.69 0.69 0.68 17.80%
Adjusted Per Share Value based on latest NOSH - 216,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 49.61 49.87 48.17 46.58 46.03 43.98 43.32 9.43%
EPS 1.38 1.20 1.15 0.65 2.06 2.92 3.31 -44.10%
DPS 0.42 0.42 0.00 0.00 0.00 0.00 0.85 -37.41%
NAPS 0.739 0.7305 0.7305 0.5776 0.5861 0.5861 0.5776 17.80%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.46 0.475 0.62 0.80 0.725 0.79 0.88 -
P/RPS 0.79 0.81 1.09 1.46 1.34 1.53 1.73 -40.61%
P/EPS 28.32 33.76 45.75 103.97 29.89 22.95 22.59 16.21%
EY 3.53 2.96 2.19 0.96 3.35 4.36 4.43 -14.01%
DY 1.09 1.05 0.00 0.00 0.00 0.00 1.14 -2.93%
P/NAPS 0.53 0.55 0.72 1.18 1.05 1.14 1.29 -44.64%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 28/08/19 31/05/19 28/02/19 22/11/18 28/08/18 -
Price 0.615 0.43 0.345 0.755 0.85 0.65 0.82 -
P/RPS 1.05 0.73 0.61 1.38 1.57 1.26 1.61 -24.73%
P/EPS 37.87 30.56 25.46 98.12 35.04 18.88 21.05 47.76%
EY 2.64 3.27 3.93 1.02 2.85 5.30 4.75 -32.32%
DY 0.81 1.16 0.00 0.00 0.00 0.00 1.22 -23.83%
P/NAPS 0.71 0.50 0.40 1.11 1.23 0.94 1.21 -29.84%

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