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

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 40.6%
YoY- 209.09%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN'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 40,213 39,664 30,222 31,777 27,636 25,967 22,923 45.40%
PBT 1,992 5,846 9,031 8,700 6,705 5,865 4,717 -43.68%
Tax -1,089 -1,033 -997 44 -466 -466 -466 76.00%
NP 903 4,813 8,034 8,744 6,239 5,399 4,251 -64.36%
-
NP to SH 2,170 4,851 7,157 8,776 6,242 5,404 4,256 -36.15%
-
Tax Rate 54.67% 17.67% 11.04% -0.51% 6.95% 7.95% 9.88% -
Total Cost 39,310 34,851 22,188 23,033 21,397 20,568 18,672 64.18%
-
Net Worth 185,286 207,358 132,028 116,955 78,767 91,696 90,016 61.74%
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 185,286 207,358 132,028 116,955 78,767 91,696 90,016 61.74%
NOSH 418,627 328,020 322,020 322,020 278,924 133,284 126,784 121.57%
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 2.25% 12.13% 26.58% 27.52% 22.58% 20.79% 18.54% -
ROE 1.17% 2.34% 5.42% 7.50% 7.92% 5.89% 4.73% -
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 11.94 12.24 9.39 10.60 12.63 20.39 18.08 -24.14%
EPS 0.64 1.50 2.22 2.93 2.85 4.24 3.36 -66.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.64 0.41 0.39 0.36 0.72 0.71 -15.63%
Adjusted Per Share Value based on latest NOSH - 322,020
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.40 8.28 6.31 6.64 5.77 5.42 4.79 45.37%
EPS 0.45 1.01 1.49 1.83 1.30 1.13 0.89 -36.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3869 0.433 0.2757 0.2442 0.1645 0.1915 0.188 61.72%
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 0.23 0.91 0.80 0.66 0.605 0.66 0.00 -
P/RPS 1.93 7.43 8.52 6.23 4.79 3.24 0.00 -
P/EPS 35.71 60.78 36.00 22.55 21.21 15.55 0.00 -
EY 2.80 1.65 2.78 4.43 4.72 6.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 1.42 1.95 1.69 1.68 0.92 0.00 -
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 22/11/22 29/08/22 31/05/22 21/02/22 26/11/21 30/08/21 27/05/21 -
Price 0.275 0.805 0.905 0.65 0.685 0.50 1.04 -
P/RPS 2.30 6.58 9.64 6.13 5.42 2.45 5.75 -45.68%
P/EPS 42.69 53.77 40.72 22.21 24.01 11.78 30.98 23.80%
EY 2.34 1.86 2.46 4.50 4.16 8.49 3.23 -19.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.26 2.21 1.67 1.90 0.69 1.46 -51.01%

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