[XIN] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 45.75%
YoY- 216.81%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 25,322 33,790 54,914 32,478 22,137 18,764 21,013 3.15%
PBT 6,024 4,192 15,357 8,565 4,251 2,353 1,450 26.77%
Tax -2,134 -1,714 -4,348 -2,218 -2,203 -1,080 -985 13.74%
NP 3,890 2,478 11,009 6,347 2,048 1,273 465 42.45%
-
NP to SH 3,909 2,478 11,009 6,295 1,987 1,275 465 42.57%
-
Tax Rate 35.42% 40.89% 28.31% 25.90% 51.82% 45.90% 67.93% -
Total Cost 21,432 31,312 43,905 26,131 20,089 17,491 20,548 0.70%
-
Net Worth 100,159 101,427 101,427 95,088 91,123 90,891 104,310 -0.67%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 5,071 - - - - -
Div Payout % - - 46.07% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 100,159 101,427 101,427 95,088 91,123 90,891 104,310 -0.67%
NOSH 126,784 126,784 126,784 126,784 126,560 126,237 125,675 0.14%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 15.36% 7.33% 20.05% 19.54% 9.25% 6.78% 2.21% -
ROE 3.90% 2.44% 10.85% 6.62% 2.18% 1.40% 0.45% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 19.97 26.65 43.31 25.62 17.49 14.86 16.72 3.00%
EPS 3.08 1.95 8.68 4.97 1.57 1.01 0.37 42.33%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.80 0.75 0.72 0.72 0.83 -0.81%
Adjusted Per Share Value based on latest NOSH - 126,784
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.55 7.41 12.04 7.12 4.85 4.11 4.61 3.13%
EPS 0.86 0.54 2.41 1.38 0.44 0.28 0.10 43.11%
DPS 0.00 0.00 1.11 0.00 0.00 0.00 0.00 -
NAPS 0.2195 0.2223 0.2223 0.2084 0.1997 0.1992 0.2286 -0.67%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.09 1.04 0.935 0.60 0.50 0.22 0.24 -
P/RPS 5.46 3.90 2.16 2.34 2.86 1.48 1.44 24.86%
P/EPS 35.35 53.21 10.77 12.08 31.85 21.78 64.86 -9.61%
EY 2.83 1.88 9.29 8.28 3.14 4.59 1.54 10.66%
DY 0.00 0.00 4.28 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.30 1.17 0.80 0.69 0.31 0.29 29.67%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 25/02/15 27/02/14 26/02/13 27/02/12 23/02/11 24/02/10 -
Price 1.14 1.12 1.00 0.605 0.50 0.21 0.20 -
P/RPS 5.71 4.20 2.31 2.36 2.86 1.41 1.20 29.67%
P/EPS 36.97 57.30 11.52 12.18 31.85 20.79 54.05 -6.13%
EY 2.70 1.75 8.68 8.21 3.14 4.81 1.85 6.50%
DY 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.40 1.25 0.81 0.69 0.29 0.24 34.78%

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