[XINHWA] YoY Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 106.24%
YoY- -99.48%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 148,108 117,096 92,392 78,136 122,920 106,756 102,320 6.35%
PBT -13,892 -10,116 592 444 10,348 5,676 14,412 -
Tax -1,756 -616 -1,304 -4 -860 -1,860 -2,628 -6.49%
NP -15,648 -10,732 -712 440 9,488 3,816 11,784 -
-
NP to SH -15,692 -10,612 -748 48 9,236 4,176 12,040 -
-
Tax Rate - - 220.27% 0.90% 8.31% 32.77% 18.23% -
Total Cost 163,756 127,828 93,104 77,696 113,432 102,940 90,536 10.37%
-
Net Worth 184,073 198,571 185,075 179,279 185,760 146,880 140,399 4.61%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - 8,640 -
Div Payout % - - - - - - 71.76% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 184,073 198,571 185,075 179,279 185,760 146,880 140,399 4.61%
NOSH 255,657 245,149 228,149 216,000 216,000 216,000 216,000 2.84%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -10.57% -9.17% -0.77% 0.56% 7.72% 3.57% 11.52% -
ROE -8.52% -5.34% -0.40% 0.03% 4.97% 2.84% 8.58% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 57.93 47.77 40.94 36.17 56.91 49.42 47.37 3.40%
EPS -6.12 -4.32 -0.32 0.04 4.28 1.92 5.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.72 0.81 0.82 0.83 0.86 0.68 0.65 1.71%
Adjusted Per Share Value based on latest NOSH - 216,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 58.24 46.05 36.33 30.73 48.34 41.98 40.24 6.35%
EPS -6.17 -4.17 -0.29 0.02 3.63 1.64 4.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.40 -
NAPS 0.7238 0.7808 0.7278 0.705 0.7305 0.5776 0.5521 4.61%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.23 0.265 0.35 0.345 0.62 0.88 1.18 -
P/RPS 0.40 0.55 0.86 0.95 1.09 1.78 2.49 -26.25%
P/EPS -3.75 -6.12 -105.61 1,552.50 14.50 45.52 21.17 -
EY -26.69 -16.34 -0.95 0.06 6.90 2.20 4.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.39 -
P/NAPS 0.32 0.33 0.43 0.42 0.72 1.29 1.82 -25.14%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 26/08/22 25/08/21 28/08/20 28/08/19 28/08/18 30/08/17 -
Price 0.24 0.275 0.375 0.325 0.345 0.82 1.11 -
P/RPS 0.41 0.58 0.92 0.90 0.61 1.66 2.34 -25.18%
P/EPS -3.91 -6.35 -113.15 1,462.50 8.07 42.41 19.91 -
EY -25.57 -15.74 -0.88 0.07 12.39 2.36 5.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.60 -
P/NAPS 0.33 0.34 0.46 0.39 0.40 1.21 1.71 -23.97%

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