[XINHWA] QoQ TTM Result on 31-Mar-2023 [#4]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- -285.62%
YoY- -458.08%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 132,738 137,531 134,603 126,850 125,816 120,429 111,583 12.23%
PBT -18,636 -16,319 -15,429 -14,485 -7,597 -4,585 -2,281 304.10%
Tax -1,459 -1,528 -1,392 -1,107 3,939 4,068 4,183 -
NP -20,095 -17,847 -16,821 -15,592 -3,658 -517 1,902 -
-
NP to SH -20,623 -18,255 -17,763 -16,493 -4,277 -581 2,140 -
-
Tax Rate - - - - - - - -
Total Cost 152,833 155,378 151,424 142,442 129,474 120,946 109,681 24.67%
-
Net Worth 176,403 181,517 184,073 189,186 191,075 200,288 198,571 -7.56%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 176,403 181,517 184,073 189,186 191,075 200,288 198,571 -7.56%
NOSH 255,657 255,657 255,657 255,657 255,657 255,657 245,149 2.82%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -15.14% -12.98% -12.50% -12.29% -2.91% -0.43% 1.70% -
ROE -11.69% -10.06% -9.65% -8.72% -2.24% -0.29% 1.08% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 51.92 53.79 52.65 49.62 50.70 48.70 45.52 9.14%
EPS -8.07 -7.14 -6.95 -6.45 -1.72 -0.23 0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.71 0.72 0.74 0.77 0.81 0.81 -10.11%
Adjusted Per Share Value based on latest NOSH - 255,657
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 52.20 54.08 52.93 49.88 49.47 47.36 43.88 12.23%
EPS -8.11 -7.18 -6.98 -6.49 -1.68 -0.23 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6937 0.7138 0.7238 0.7439 0.7514 0.7876 0.7808 -7.56%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.245 0.23 0.23 0.23 0.24 0.22 0.265 -
P/RPS 0.47 0.43 0.44 0.46 0.47 0.45 0.58 -13.04%
P/EPS -3.04 -3.22 -3.31 -3.57 -13.92 -93.63 30.36 -
EY -32.93 -31.05 -30.21 -28.05 -7.18 -1.07 3.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.32 0.31 0.31 0.27 0.33 5.95%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 29/11/23 30/08/23 29/05/23 27/02/23 29/11/22 26/08/22 -
Price 0.24 0.215 0.24 0.23 0.26 0.24 0.275 -
P/RPS 0.46 0.40 0.46 0.46 0.51 0.49 0.60 -16.19%
P/EPS -2.98 -3.01 -3.45 -3.57 -15.09 -102.14 31.50 -
EY -33.61 -33.21 -28.95 -28.05 -6.63 -0.98 3.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.33 0.31 0.34 0.30 0.34 1.94%

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