Highlights

[XINHWA] QoQ Quarter Result on 2020-06-30 [#1]

Stock [XINHWA]: XIN HWA HOLDINGS BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     100.18%    YoY -     -99.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 19,534 20,732 32,355 33,884 30,730 29,187 33,017 -29.55%
  QoQ % -5.78% -35.92% -4.51% 10.26% 5.29% -11.60% -
  Horiz. % 59.16% 62.79% 97.99% 102.63% 93.07% 88.40% 100.00%
PBT 111 -4,221 1,680 2,384 2,587 -4,738 1,079 -78.08%
  QoQ % 102.63% -351.25% -29.53% -7.85% 154.60% -539.11% -
  Horiz. % 10.29% -391.20% 155.70% 220.95% 239.76% -439.11% 100.00%
Tax -1 -2,549 -212 -236 -215 2,252 -163 -96.66%
  QoQ % 99.96% -1,102.36% 10.17% -9.77% -109.55% 1,481.60% -
  Horiz. % 0.61% 1,563.80% 130.06% 144.79% 131.90% -1,381.60% 100.00%
NP 110 -6,770 1,468 2,148 2,372 -2,486 916 -75.69%
  QoQ % 101.62% -561.17% -31.66% -9.44% 195.41% -371.40% -
  Horiz. % 12.01% -739.08% 160.26% 234.50% 258.95% -271.40% 100.00%
NP to SH 12 -6,740 1,516 2,143 2,309 -2,460 1,047 -94.93%
  QoQ % 100.18% -544.59% -29.26% -7.19% 193.86% -334.96% -
  Horiz. % 1.15% -643.74% 144.79% 204.68% 220.53% -234.96% 100.00%
Tax Rate 0.90 % - % 12.62 % 9.90 % 8.31 % - % 15.11 % -84.77%
  QoQ % 0.00% 0.00% 27.47% 19.13% 0.00% 0.00% -
  Horiz. % 5.96% 0.00% 83.52% 65.52% 55.00% 0.00% 100.00%
Total Cost 19,424 27,502 30,887 31,736 28,358 31,673 32,101 -28.48%
  QoQ % -29.37% -10.96% -2.68% 11.91% -10.47% -1.33% -
  Horiz. % 60.51% 85.67% 96.22% 98.86% 88.34% 98.67% 100.00%
Net Worth 179,279 179,279 187,920 185,760 185,760 146,880 149,039 13.12%
  QoQ % 0.00% -4.60% 1.16% 0.00% 26.47% -1.45% -
  Horiz. % 120.29% 120.29% 126.09% 124.64% 124.64% 98.55% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - 1,080 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 50.40 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 179,279 179,279 187,920 185,760 185,760 146,880 149,039 13.12%
  QoQ % 0.00% -4.60% 1.16% 0.00% 26.47% -1.45% -
  Horiz. % 120.29% 120.29% 126.09% 124.64% 124.64% 98.55% 100.00%
NOSH 216,000 216,000 216,000 216,000 216,000 216,000 216,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 0.56 % -32.65 % 4.54 % 6.34 % 7.72 % -8.52 % 2.77 % -65.59%
  QoQ % 101.72% -819.16% -28.39% -17.88% 190.61% -407.58% -
  Horiz. % 20.22% -1,178.70% 163.90% 228.88% 278.70% -307.58% 100.00%
ROE 0.01 % -3.76 % 0.81 % 1.15 % 1.24 % -1.67 % 0.70 % -94.13%
  QoQ % 100.27% -564.20% -29.57% -7.26% 174.25% -338.57% -
  Horiz. % 1.43% -537.14% 115.71% 164.29% 177.14% -238.57% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 9.04 9.60 14.98 15.69 14.23 13.51 15.29 -29.58%
  QoQ % -5.83% -35.91% -4.53% 10.26% 5.33% -11.64% -
  Horiz. % 59.12% 62.79% 97.97% 102.62% 93.07% 88.36% 100.00%
EPS 0.01 -2.26 0.70 0.99 1.07 -1.14 0.48 -92.45%
  QoQ % 100.44% -422.86% -29.29% -7.48% 193.86% -337.50% -
  Horiz. % 2.08% -470.83% 145.83% 206.25% 222.92% -237.50% 100.00%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8300 0.8300 0.8700 0.8600 0.8600 0.6800 0.6900 13.12%
  QoQ % 0.00% -4.60% 1.16% 0.00% 26.47% -1.45% -
  Horiz. % 120.29% 120.29% 126.09% 124.64% 124.64% 98.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 221,399
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.82 9.36 14.61 15.30 13.88 13.18 14.91 -29.55%
  QoQ % -5.77% -35.93% -4.51% 10.23% 5.31% -11.60% -
  Horiz. % 59.15% 62.78% 97.99% 102.62% 93.09% 88.40% 100.00%
EPS 0.01 -3.04 0.68 0.97 1.04 -1.11 0.47 -92.34%
  QoQ % 100.33% -547.06% -29.90% -6.73% 193.69% -336.17% -
  Horiz. % 2.13% -646.81% 144.68% 206.38% 221.28% -236.17% 100.00%
DPS 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8098 0.8098 0.8488 0.8390 0.8390 0.6634 0.6732 13.12%
  QoQ % 0.00% -4.59% 1.17% 0.00% 26.47% -1.46% -
  Horiz. % 120.29% 120.29% 126.08% 124.63% 124.63% 98.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.3450 0.4050 0.4600 0.4750 0.6200 0.8000 0.7250 -
P/RPS 3.81 4.22 3.07 3.03 4.36 5.92 4.74 -13.56%
  QoQ % -9.72% 37.46% 1.32% -30.50% -26.35% 24.89% -
  Horiz. % 80.38% 89.03% 64.77% 63.92% 91.98% 124.89% 100.00%
P/EPS 6,210.00 -12.98 65.54 47.88 58.00 -70.24 149.57 1,101.76%
  QoQ % 47,942.84% -119.80% 36.88% -17.45% 182.57% -146.96% -
  Horiz. % 4,151.90% -8.68% 43.82% 32.01% 38.78% -46.96% 100.00%
EY 0.02 -7.70 1.53 2.09 1.72 -1.42 0.67 -90.40%
  QoQ % 100.26% -603.27% -26.79% 21.51% 221.13% -311.94% -
  Horiz. % 2.99% -1,149.25% 228.36% 311.94% 256.72% -211.94% 100.00%
DY 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.42 0.49 0.53 0.55 0.72 1.18 1.05 -45.74%
  QoQ % -14.29% -7.55% -3.64% -23.61% -38.98% 12.38% -
  Horiz. % 40.00% 46.67% 50.48% 52.38% 68.57% 112.38% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 26/06/20 28/02/20 28/11/19 28/08/19 31/05/19 28/02/19 -
Price 0.3250 0.3550 0.6150 0.4300 0.3450 0.7550 0.8500 -
P/RPS 3.59 3.70 4.11 2.74 2.42 5.59 5.56 -25.32%
  QoQ % -2.97% -9.98% 50.00% 13.22% -56.71% 0.54% -
  Horiz. % 64.57% 66.55% 73.92% 49.28% 43.53% 100.54% 100.00%
P/EPS 5,850.00 -11.38 87.63 43.34 32.27 -66.29 175.36 938.51%
  QoQ % 51,505.98% -112.99% 102.19% 34.30% 148.68% -137.80% -
  Horiz. % 3,335.99% -6.49% 49.97% 24.71% 18.40% -37.80% 100.00%
EY 0.02 -8.79 1.14 2.31 3.10 -1.51 0.57 -89.30%
  QoQ % 100.23% -871.05% -50.65% -25.48% 305.30% -364.91% -
  Horiz. % 3.51% -1,542.11% 200.00% 405.26% 543.86% -264.91% 100.00%
DY 0.00 0.00 0.00 1.16 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.39 0.43 0.71 0.50 0.40 1.11 1.23 -53.53%
  QoQ % -9.30% -39.44% 42.00% 25.00% -63.96% -9.76% -
  Horiz. % 31.71% 34.96% 57.72% 40.65% 32.52% 90.24% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS