[XIN] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 13.23%
YoY- 174.19%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 54,914 32,478 22,137 18,764 21,013 59,288 61,670 -1.91%
PBT 15,357 8,565 4,251 2,353 1,450 -4,718 4,568 22.37%
Tax -4,348 -2,218 -2,203 -1,080 -985 -828 -1,567 18.52%
NP 11,009 6,347 2,048 1,273 465 -5,546 3,001 24.16%
-
NP to SH 11,009 6,295 1,987 1,275 465 -5,546 3,001 24.16%
-
Tax Rate 28.31% 25.90% 51.82% 45.90% 67.93% - 34.30% -
Total Cost 43,905 26,131 20,089 17,491 20,548 64,834 58,669 -4.71%
-
Net Worth 101,427 95,088 91,123 90,891 104,310 107,874 113,962 -1.92%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 5,071 - - - - - - -
Div Payout % 46.07% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 101,427 95,088 91,123 90,891 104,310 107,874 113,962 -1.92%
NOSH 126,784 126,784 126,560 126,237 125,675 126,910 126,624 0.02%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 20.05% 19.54% 9.25% 6.78% 2.21% -9.35% 4.87% -
ROE 10.85% 6.62% 2.18% 1.40% 0.45% -5.14% 2.63% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 43.31 25.62 17.49 14.86 16.72 46.72 48.70 -1.93%
EPS 8.68 4.97 1.57 1.01 0.37 -4.37 2.37 24.12%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.75 0.72 0.72 0.83 0.85 0.90 -1.94%
Adjusted Per Share Value based on latest NOSH - 124,166
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 11.47 6.78 4.62 3.92 4.39 12.38 12.88 -1.91%
EPS 2.30 1.31 0.41 0.27 0.10 -1.16 0.63 24.06%
DPS 1.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2118 0.1986 0.1903 0.1898 0.2178 0.2253 0.238 -1.92%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.935 0.60 0.50 0.22 0.24 0.30 0.42 -
P/RPS 2.16 2.34 2.86 1.48 1.44 0.64 0.86 16.57%
P/EPS 10.77 12.08 31.85 21.78 64.86 -6.86 17.72 -7.95%
EY 9.29 8.28 3.14 4.59 1.54 -14.57 5.64 8.66%
DY 4.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.80 0.69 0.31 0.29 0.35 0.47 16.40%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 26/02/13 27/02/12 23/02/11 24/02/10 25/02/09 28/02/08 -
Price 1.00 0.605 0.50 0.21 0.20 0.10 0.37 -
P/RPS 2.31 2.36 2.86 1.41 1.20 0.21 0.76 20.33%
P/EPS 11.52 12.18 31.85 20.79 54.05 -2.29 15.61 -4.93%
EY 8.68 8.21 3.14 4.81 1.85 -43.70 6.41 5.17%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.81 0.69 0.29 0.24 0.12 0.41 20.39%

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