[XIN] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 44.63%
YoY- 2001.94%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 71,620 64,793 59,201 53,465 43,886 40,245 35,130 60.85%
PBT 11,208 13,945 11,780 10,988 7,267 9,438 7,670 28.80%
Tax -2,905 -3,813 -3,749 -2,986 -1,683 -2,428 -1,832 36.01%
NP 8,303 10,132 8,031 8,002 5,584 7,010 5,838 26.49%
-
NP to SH 8,303 10,132 7,865 7,836 5,418 3,844 2,777 107.68%
-
Tax Rate 25.92% 27.34% 31.83% 27.18% 23.16% 25.73% 23.89% -
Total Cost 63,317 54,661 51,170 45,463 38,302 33,235 29,292 67.25%
-
Net Worth 98,891 101,427 101,427 97,623 95,088 95,088 93,820 3.57%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 5,071 5,071 - - - - - -
Div Payout % 61.08% 50.05% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 98,891 101,427 101,427 97,623 95,088 95,088 93,820 3.57%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.59% 15.64% 13.57% 14.97% 12.72% 17.42% 16.62% -
ROE 8.40% 9.99% 7.75% 8.03% 5.70% 4.04% 2.96% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 56.49 51.11 46.69 42.17 34.61 31.74 27.71 60.84%
EPS 6.55 7.99 6.20 6.18 4.27 3.03 2.19 107.72%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.80 0.80 0.77 0.75 0.75 0.74 3.57%
Adjusted Per Share Value based on latest NOSH - 126,784
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.70 14.20 12.98 11.72 9.62 8.82 7.70 60.86%
EPS 1.82 2.22 1.72 1.72 1.19 0.84 0.61 107.38%
DPS 1.11 1.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2223 0.2223 0.214 0.2084 0.2084 0.2056 3.57%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.99 0.935 0.91 0.735 0.61 0.60 0.52 -
P/RPS 1.75 1.83 1.95 1.74 1.76 1.89 1.88 -4.66%
P/EPS 15.12 11.70 14.67 11.89 14.27 19.79 23.74 -25.99%
EY 6.62 8.55 6.82 8.41 7.01 5.05 4.21 35.26%
DY 4.04 4.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.17 1.14 0.95 0.81 0.80 0.70 48.80%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 26/11/13 29/08/13 28/05/13 26/02/13 27/11/12 -
Price 0.945 1.00 0.76 0.77 0.745 0.605 0.48 -
P/RPS 1.67 1.96 1.63 1.83 2.15 1.91 1.73 -2.32%
P/EPS 14.43 12.51 12.25 12.46 17.43 19.95 21.91 -24.32%
EY 6.93 7.99 8.16 8.03 5.74 5.01 4.56 32.21%
DY 4.23 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.25 0.95 1.00 0.99 0.81 0.65 51.38%

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