[XINHWA] YoY Annualized Quarter Result on 30-Jun-2015

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015
Profit Trend
QoQ- 10.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 30/06/15 CAGR
Revenue 113,043 115,807 138,792 137,846 -14.62%
PBT 15,636 15,818 18,462 25,821 -32.95%
Tax -2,851 -2,620 -3,480 -4,485 -30.30%
NP 12,784 13,197 14,982 21,336 -33.51%
-
NP to SH 12,679 13,077 14,808 21,206 -33.62%
-
Tax Rate 18.23% 16.56% 18.85% 17.37% -
Total Cost 100,258 102,609 123,810 116,510 -11.28%
-
Net Worth 133,200 129,600 127,903 120,600 8.24%
Dividend
30/09/16 30/06/16 31/03/16 30/06/15 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/16 30/06/16 31/03/16 30/06/15 CAGR
Net Worth 133,200 129,600 127,903 120,600 8.24%
NOSH 180,000 180,000 180,000 180,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 30/06/15 CAGR
NP Margin 11.31% 11.40% 10.79% 15.48% -
ROE 9.52% 10.09% 11.58% 17.58% -
Per Share
30/09/16 30/06/16 31/03/16 30/06/15 CAGR
RPS 62.80 64.34 77.04 76.58 -14.62%
EPS 7.05 7.27 8.22 11.78 -33.57%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.71 0.67 8.24%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/16 30/06/16 31/03/16 30/06/15 CAGR
RPS 44.45 45.54 54.58 54.21 -14.63%
EPS 4.99 5.14 5.82 8.34 -33.59%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.5238 0.5096 0.503 0.4742 8.25%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 30/06/15 CAGR
Date 30/09/16 30/06/16 31/03/16 30/06/15 -
Price 1.15 1.00 1.02 0.86 -
P/RPS 1.83 1.55 0.00 1.12 47.88%
P/EPS 16.33 13.76 0.00 7.30 89.95%
EY 6.13 7.27 0.00 13.70 -47.31%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.39 0.00 1.28 16.47%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 30/06/15 CAGR
Date 18/11/16 24/08/16 27/05/16 25/08/15 -
Price 1.23 1.05 1.01 1.00 -
P/RPS 1.96 1.63 0.00 1.31 37.86%
P/EPS 17.46 14.45 0.00 8.49 77.64%
EY 5.73 6.92 0.00 11.78 -43.69%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.46 0.00 1.49 8.99%

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