[XINHWA] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 675.62%
YoY- 28.09%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 101,103 95,215 74,807 77,785 96,969 89,263 81,281 3.70%
PBT -9,988 -5,837 2,157 1,350 6,651 4,288 10,205 -
Tax -1,002 -650 -578 -193 -659 -438 -1,061 -0.94%
NP -10,990 -6,487 1,579 1,157 5,992 3,850 9,144 -
-
NP to SH -11,149 -6,803 1,865 1,456 5,972 4,122 9,265 -
-
Tax Rate - - 26.80% 14.30% 9.91% 10.21% 10.40% -
Total Cost 112,093 101,702 73,228 76,628 90,977 85,413 72,137 7.61%
-
Net Worth 176,403 191,075 196,120 183,761 187,920 149,039 144,720 3.35%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - 1,080 - 2,160 -
Div Payout % - - - - 18.08% - 23.31% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 176,403 191,075 196,120 183,761 187,920 149,039 144,720 3.35%
NOSH 255,657 255,657 245,149 221,399 216,000 216,000 216,000 2.84%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -10.87% -6.81% 2.11% 1.49% 6.18% 4.31% 11.25% -
ROE -6.32% -3.56% 0.95% 0.79% 3.18% 2.77% 6.40% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 39.55 38.37 30.51 35.13 44.89 41.33 37.63 0.83%
EPS -4.36 -2.76 0.79 0.67 2.76 1.91 4.29 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 1.00 -
NAPS 0.69 0.77 0.80 0.83 0.87 0.69 0.67 0.49%
Adjusted Per Share Value based on latest NOSH - 245,149
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 39.76 37.44 29.42 30.59 38.13 35.10 31.96 3.70%
EPS -4.38 -2.68 0.73 0.57 2.35 1.62 3.64 -
DPS 0.00 0.00 0.00 0.00 0.42 0.00 0.85 -
NAPS 0.6937 0.7514 0.7712 0.7226 0.739 0.5861 0.5691 3.35%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.245 0.24 0.30 0.46 0.46 0.725 1.21 -
P/RPS 0.62 0.63 0.98 1.31 1.02 1.75 3.22 -24.00%
P/EPS -5.62 -8.75 39.43 69.95 16.64 37.99 28.21 -
EY -17.80 -11.42 2.54 1.43 6.01 2.63 3.54 -
DY 0.00 0.00 0.00 0.00 1.09 0.00 0.83 -
P/NAPS 0.36 0.31 0.38 0.55 0.53 1.05 1.81 -23.58%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 22/02/22 23/02/21 28/02/20 28/02/19 12/02/18 -
Price 0.24 0.26 0.285 0.40 0.615 0.85 1.12 -
P/RPS 0.61 0.68 0.93 1.14 1.37 2.06 2.98 -23.22%
P/EPS -5.50 -9.48 37.46 60.82 22.24 44.54 26.11 -
EY -18.17 -10.54 2.67 1.64 4.50 2.25 3.83 -
DY 0.00 0.00 0.00 0.00 0.81 0.00 0.89 -
P/NAPS 0.35 0.34 0.36 0.48 0.71 1.23 1.67 -22.91%

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