[XIN] YoY TTM 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- 38.42%
YoY- 176.35%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 48,358 50,495 64,793 40,245 29,134 24,774 25,456 11.28%
PBT 4,370 42 13,945 9,438 3,021 -12,880 -5,789 -
Tax -2,081 -270 -3,813 -2,428 -1,448 -884 -979 13.38%
NP 2,289 -228 10,132 7,010 1,573 -13,764 -6,768 -
-
NP to SH 2,326 -228 10,132 3,844 1,391 -13,761 -6,768 -
-
Tax Rate 47.62% 642.86% 27.34% 25.73% 47.93% - - -
Total Cost 46,069 50,723 54,661 33,235 27,561 38,538 32,224 6.13%
-
Net Worth 100,159 101,427 101,427 95,088 90,899 89,400 104,874 -0.76%
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 - 5,071 - - - - -
Div Payout % 218.03% - 50.05% - - - - -
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 90,899 89,400 104,874 -0.76%
NOSH 126,784 126,784 126,784 126,784 126,249 124,166 126,355 0.05%
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 4.73% -0.45% 15.64% 17.42% 5.40% -55.56% -26.59% -
ROE 2.32% -0.22% 9.99% 4.04% 1.53% -15.39% -6.45% -
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 38.14 39.83 51.11 31.74 23.08 19.95 20.15 11.21%
EPS 1.83 -0.18 7.99 3.03 1.10 -11.08 -5.36 -
DPS 4.00 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 10.10 10.54 13.53 8.40 6.08 5.17 5.32 11.27%
EPS 0.49 -0.05 2.12 0.80 0.29 -2.87 -1.41 -
DPS 1.06 0.00 1.06 0.00 0.00 0.00 0.00 -
NAPS 0.2091 0.2118 0.2118 0.1986 0.1898 0.1867 0.219 -0.76%
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 2.86 2.61 1.83 1.89 2.17 1.10 1.19 15.72%
P/EPS 59.41 -578.31 11.70 19.79 45.38 -1.99 -4.48 -
EY 1.68 -0.17 8.55 5.05 2.20 -50.38 -22.32 -
DY 3.67 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 2.99 2.81 1.96 1.91 2.17 1.05 0.99 20.21%
P/EPS 62.14 -622.80 12.51 19.95 45.38 -1.89 -3.73 -
EY 1.61 -0.16 7.99 5.01 2.20 -52.77 -26.78 -
DY 3.51 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