[XIN] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 40.95%
YoY- 1024.57%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 64,793 59,201 53,465 43,886 40,245 35,130 30,035 66.72%
PBT 13,945 11,780 10,988 7,267 9,438 7,670 4,319 117.98%
Tax -3,813 -3,749 -2,986 -1,683 -2,428 -1,832 -1,609 77.46%
NP 10,132 8,031 8,002 5,584 7,010 5,838 2,710 140.31%
-
NP to SH 10,132 7,865 7,836 5,418 3,844 2,777 -412 -
-
Tax Rate 27.34% 31.83% 27.18% 23.16% 25.73% 23.89% 37.25% -
Total Cost 54,661 51,170 45,463 38,302 33,235 29,292 27,325 58.56%
-
Net Worth 101,427 101,427 97,623 95,088 95,088 93,820 90,016 8.25%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,071 - - - - - - -
Div Payout % 50.05% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 101,427 101,427 97,623 95,088 95,088 93,820 90,016 8.25%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.64% 13.57% 14.97% 12.72% 17.42% 16.62% 9.02% -
ROE 9.99% 7.75% 8.03% 5.70% 4.04% 2.96% -0.46% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 51.11 46.69 42.17 34.61 31.74 27.71 23.69 66.73%
EPS 7.99 6.20 6.18 4.27 3.03 2.19 -0.32 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.77 0.75 0.75 0.74 0.71 8.25%
Adjusted Per Share Value based on latest NOSH - 126,784
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.53 12.36 11.16 9.16 8.40 7.34 6.27 66.75%
EPS 2.12 1.64 1.64 1.13 0.80 0.58 -0.09 -
DPS 1.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2118 0.2118 0.2039 0.1986 0.1986 0.1959 0.188 8.24%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.935 0.91 0.735 0.61 0.60 0.52 0.44 -
P/RPS 1.83 1.95 1.74 1.76 1.89 1.88 1.86 -1.07%
P/EPS 11.70 14.67 11.89 14.27 19.79 23.74 -135.40 -
EY 8.55 6.82 8.41 7.01 5.05 4.21 -0.74 -
DY 4.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.14 0.95 0.81 0.80 0.70 0.62 52.53%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 29/08/13 28/05/13 26/02/13 27/11/12 22/08/12 -
Price 1.00 0.76 0.77 0.745 0.605 0.48 0.58 -
P/RPS 1.96 1.63 1.83 2.15 1.91 1.73 2.45 -13.78%
P/EPS 12.51 12.25 12.46 17.43 19.95 21.91 -178.48 -
EY 7.99 8.16 8.03 5.74 5.01 4.56 -0.56 -
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.95 1.00 0.99 0.81 0.65 0.82 32.35%

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