[XIN] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 774.03%
YoY- 340.1%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 51,705 56,827 59,201 35,130 28,459 23,399 29,276 9.93%
PBT 4,702 3,987 11,780 7,670 2,083 -14,546 -10,281 -
Tax -1,405 -691 -3,749 -1,832 -1,332 -718 -810 9.60%
NP 3,297 3,296 8,031 5,838 751 -15,264 -11,091 -
-
NP to SH 3,315 3,296 7,865 2,777 631 -15,262 -11,091 -
-
Tax Rate 29.88% 17.33% 31.83% 23.89% 63.95% - - -
Total Cost 48,408 53,531 51,170 29,292 27,708 38,663 40,367 3.07%
-
Net Worth 100,159 101,427 101,427 93,820 90,189 90,900 100,324 -0.02%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 5,071 5,071 - - - - - -
Div Payout % 152.98% 153.86% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 100,159 101,427 101,427 93,820 90,189 90,900 100,324 -0.02%
NOSH 126,784 126,784 126,784 126,784 125,263 126,249 125,405 0.18%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.38% 5.80% 13.57% 16.62% 2.64% -65.23% -37.88% -
ROE 3.31% 3.25% 7.75% 2.96% 0.70% -16.79% -11.06% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 40.78 44.82 46.69 27.71 22.72 18.53 23.35 9.73%
EPS 2.61 2.60 6.20 2.19 0.50 -12.09 -8.84 -
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.80 0.80 0.74 0.72 0.72 0.80 -0.20%
Adjusted Per Share Value based on latest NOSH - 126,784
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 10.80 11.87 12.36 7.34 5.94 4.89 6.11 9.95%
EPS 0.69 0.69 1.64 0.58 0.13 -3.19 -2.32 -
DPS 1.06 1.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2091 0.2118 0.2118 0.1959 0.1883 0.1898 0.2095 -0.03%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.01 1.08 0.91 0.52 0.36 0.28 0.28 -
P/RPS 2.48 2.41 1.95 1.88 1.58 1.51 1.20 12.85%
P/EPS 38.63 41.54 14.67 23.74 71.47 -2.32 -3.17 -
EY 2.59 2.41 6.82 4.21 1.40 -43.17 -31.59 -
DY 3.96 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.35 1.14 0.70 0.50 0.39 0.35 24.11%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 01/12/14 26/11/13 27/11/12 23/11/11 25/11/10 24/11/09 -
Price 1.02 1.07 0.76 0.48 0.43 0.19 0.23 -
P/RPS 2.50 2.39 1.63 1.73 1.89 1.03 0.99 16.68%
P/EPS 39.01 41.16 12.25 21.91 85.36 -1.57 -2.60 -
EY 2.56 2.43 8.16 4.56 1.17 -63.62 -38.45 -
DY 3.92 3.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.34 0.95 0.65 0.60 0.26 0.29 28.22%

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