[XINHWA] YoY TTM Result on 30-Jun-2024 [#1]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
27-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Jun-2024 [#1]
Profit Trend
QoQ- 22.8%
YoY- 10.48%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 117,640 134,603 111,583 101,320 106,505 122,491 110,177 1.09%
PBT -15,224 -15,429 -2,281 4,646 -46 718 7,736 -
Tax -813 -1,392 4,183 -1,879 -2,998 2,064 298 -
NP -16,037 -16,821 1,902 2,767 -3,044 2,782 8,034 -
-
NP to SH -15,901 -17,763 2,140 2,785 -3,069 2,927 8,416 -
-
Tax Rate - - - 40.44% - -287.47% -3.85% -
Total Cost 133,677 151,424 109,681 98,553 109,549 119,709 102,143 4.58%
-
Net Worth 207,082 184,073 198,571 185,075 179,279 185,760 146,880 5.88%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - 1,080 - 2,160 -
Div Payout % - - - - 0.00% - 25.67% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 207,082 184,073 198,571 185,075 179,279 185,760 146,880 5.88%
NOSH 255,657 255,657 245,149 228,149 216,000 216,000 216,000 2.84%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -13.63% -12.50% 1.70% 2.73% -2.86% 2.27% 7.29% -
ROE -7.68% -9.65% 1.08% 1.50% -1.71% 1.58% 5.73% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 46.01 52.65 45.52 44.89 49.31 56.71 51.01 -1.70%
EPS -6.22 -6.95 0.87 1.23 -1.42 1.36 3.90 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 1.00 -
NAPS 0.81 0.72 0.81 0.82 0.83 0.86 0.68 2.95%
Adjusted Per Share Value based on latest NOSH - 255,657
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 46.26 52.93 43.88 39.84 41.88 48.17 43.32 1.09%
EPS -6.25 -6.98 0.84 1.10 -1.21 1.15 3.31 -
DPS 0.00 0.00 0.00 0.00 0.42 0.00 0.85 -
NAPS 0.8143 0.7238 0.7808 0.7278 0.705 0.7305 0.5776 5.88%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.215 0.23 0.265 0.35 0.345 0.62 0.88 -
P/RPS 0.47 0.44 0.58 0.78 0.70 1.09 1.73 -19.50%
P/EPS -3.46 -3.31 30.36 28.36 -24.28 45.75 22.59 -
EY -28.93 -30.21 3.29 3.53 -4.12 2.19 4.43 -
DY 0.00 0.00 0.00 0.00 1.45 0.00 1.14 -
P/NAPS 0.27 0.32 0.33 0.43 0.42 0.72 1.29 -22.92%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 30/08/23 26/08/22 25/08/21 28/08/20 28/08/19 28/08/18 -
Price 0.195 0.24 0.275 0.375 0.325 0.345 0.82 -
P/RPS 0.42 0.46 0.60 0.84 0.66 0.61 1.61 -20.04%
P/EPS -3.14 -3.45 31.50 30.39 -22.87 25.46 21.05 -
EY -31.90 -28.95 3.17 3.29 -4.37 3.93 4.75 -
DY 0.00 0.00 0.00 0.00 1.54 0.00 1.22 -
P/NAPS 0.24 0.33 0.34 0.46 0.39 0.40 1.21 -23.61%

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