[XINHWA] YoY TTM Result on 30-Sep-2021 [#2]

Stock
[XINHWA] XIN HWA HOLDINGS BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 22.87%
YoY- 157.16%
Quarter Report
Latest QR
Upcoming QR
XINHWA's Result
XINHWA's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 129,116 137,531 120,429 94,431 99,479 126,818 111,834 2.42%
PBT -13,086 -16,319 -4,585 5,298 -3,210 1,312 5,418 -
Tax -743 -1,528 4,068 -1,888 -2,849 1,638 1,636 -
NP -13,829 -17,847 -517 3,410 -6,059 2,950 7,054 -
-
NP to SH -14,381 -18,255 -581 3,422 -5,987 3,039 7,436 -
-
Tax Rate - - - 35.64% - -124.85% -30.20% -
Total Cost 142,945 155,378 120,946 91,021 105,538 123,868 104,780 5.30%
-
Net Worth 203,444 181,517 200,288 185,442 178,208 185,760 149,039 5.31%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - 1,080 - -
Div Payout % - - - - - 35.54% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 203,444 181,517 200,288 185,442 178,208 185,760 149,039 5.31%
NOSH 254,305 255,657 255,657 245,149 221,399 216,000 216,000 2.75%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -10.71% -12.98% -0.43% 3.61% -6.09% 2.33% 6.31% -
ROE -7.07% -10.06% -0.29% 1.85% -3.36% 1.64% 4.99% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 50.77 53.79 48.70 40.23 45.77 58.71 51.78 -0.32%
EPS -5.66 -7.14 -0.23 1.46 -2.75 1.41 3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.80 0.71 0.81 0.79 0.82 0.86 0.69 2.49%
Adjusted Per Share Value based on latest NOSH - 245,149
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 50.77 54.08 47.36 37.13 39.12 49.87 43.98 2.41%
EPS -5.66 -7.18 -0.23 1.35 -2.35 1.20 2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.00 -
NAPS 0.80 0.7138 0.7876 0.7292 0.7008 0.7305 0.5861 5.31%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.195 0.23 0.22 0.365 0.305 0.475 0.79 -
P/RPS 0.38 0.43 0.45 0.91 0.67 0.81 1.53 -20.69%
P/EPS -3.45 -3.22 -93.63 25.04 -11.07 33.76 22.95 -
EY -29.00 -31.05 -1.07 3.99 -9.03 2.96 4.36 -
DY 0.00 0.00 0.00 0.00 0.00 1.05 0.00 -
P/NAPS 0.24 0.32 0.27 0.46 0.37 0.55 1.14 -22.85%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 29/11/23 29/11/22 25/11/21 24/11/20 28/11/19 22/11/18 -
Price 0.165 0.215 0.24 0.295 0.385 0.43 0.65 -
P/RPS 0.32 0.40 0.49 0.73 0.84 0.73 1.26 -20.40%
P/EPS -2.92 -3.01 -102.14 20.24 -13.98 30.56 18.88 -
EY -34.27 -33.21 -0.98 4.94 -7.16 3.27 5.30 -
DY 0.00 0.00 0.00 0.00 0.00 1.16 0.00 -
P/NAPS 0.21 0.30 0.30 0.37 0.47 0.50 0.94 -22.08%

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