[XINHWA] YoY Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
30-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 105.84%
YoY- 489.73%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 121,378 126,850 105,407 97,756 117,701 114,729 109,068 1.79%
PBT -19,692 -14,486 396 4,609 2,429 -453 9,920 -
Tax -1,010 -1,107 4,012 -1,553 -3,208 1,842 106 -
NP -20,702 -15,593 4,408 3,056 -779 1,389 10,026 -
-
NP to SH -20,598 -15,932 4,607 2,997 -769 1,660 10,382 -
-
Tax Rate - - -1,013.13% 33.69% 132.07% - -1.07% -
Total Cost 142,080 142,443 100,999 94,700 118,480 113,340 99,042 6.19%
-
Net Worth 207,082 189,186 201,022 183,761 179,279 146,880 144,720 6.14%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - 1,080 - 2,160 -
Div Payout % - - - - 0.00% - 20.81% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 207,082 189,186 201,022 183,761 179,279 146,880 144,720 6.14%
NOSH 255,657 255,657 245,149 221,399 216,000 216,000 216,000 2.84%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -17.06% -12.29% 4.18% 3.13% -0.66% 1.21% 9.19% -
ROE -9.95% -8.42% 2.29% 1.63% -0.43% 1.13% 7.17% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 47.48 49.62 43.00 44.15 54.49 53.12 50.49 -1.01%
EPS -8.06 -6.32 1.94 1.37 0.50 0.77 4.81 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 1.00 -
NAPS 0.81 0.74 0.82 0.83 0.83 0.68 0.67 3.21%
Adjusted Per Share Value based on latest NOSH - 221,399
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 47.73 49.88 41.45 38.44 46.28 45.11 42.89 1.79%
EPS -8.10 -6.26 1.81 1.18 -0.30 0.65 4.08 -
DPS 0.00 0.00 0.00 0.00 0.42 0.00 0.85 -
NAPS 0.8143 0.7439 0.7905 0.7226 0.705 0.5776 0.5691 6.14%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.23 0.23 0.28 0.40 0.405 0.80 1.12 -
P/RPS 0.48 0.46 0.65 0.91 0.74 1.51 2.22 -22.50%
P/EPS -2.85 -3.69 14.90 29.55 -113.76 104.10 23.30 -
EY -35.03 -27.09 6.71 3.38 -0.88 0.96 4.29 -
DY 0.00 0.00 0.00 0.00 1.23 0.00 0.89 -
P/NAPS 0.28 0.31 0.34 0.48 0.49 1.18 1.67 -25.72%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 29/05/23 31/05/22 30/06/21 26/06/20 31/05/19 28/05/18 -
Price 0.215 0.23 0.275 0.35 0.355 0.755 0.93 -
P/RPS 0.45 0.46 0.64 0.79 0.65 1.42 1.84 -20.90%
P/EPS -2.67 -3.69 14.63 25.86 -99.71 98.24 19.35 -
EY -37.47 -27.09 6.83 3.87 -1.00 1.02 5.17 -
DY 0.00 0.00 0.00 0.00 1.41 0.00 1.08 -
P/NAPS 0.27 0.31 0.34 0.42 0.43 1.11 1.39 -23.87%

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