T-O (am): 0.000 (08:59:00)
Last updated: 09:00
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Nov 25 | Q2 Sep 2025 | 2 | 31 Mar 2026 | 37.66 | -1.16 | -2.47 | -6.6% | 0.00 | -0.97 | 6.2% | 12.9% | 218.3% | 35.1% | ||||||||
| 29 Aug 25 | Q1 Jun 2025 | 1 | 31 Mar 2026 | 35.45 | 3.22 | 2.09 | 5.9% | 0.00 | 0.82 | 83.5% | 6.5% | 128.9% | 170.5% | ||||||||
| 29 May 25 | Q4 Mar 2025 | 4 | 31 Mar 2025 | 19.32 | -7.66 | -7.25 | -37.5% | 0.00 | -2.83 | 58.5% | 4.7% | 154.1% | 23.3% | ||||||||
| 26 Feb 25 | Q3 Dec 2024 | 3 | 31 Mar 2025 | 46.55 | -1.68 | -2.85 | -6.1% | 0.00 | -1.12 | 7.7% | 44.0% | 55.8% | 26.4% | ||||||||
| 26 Nov 24 | Q2 Sep 2024 | 2 | 31 Mar 2025 | 43.22 | -1.18 | -1.83 | -4.2% | 0.00 | -0.72 | 29.8% | 36.1% | 336.9% | 45.4% | ||||||||
| 27 Aug 24 | Q1 Jun 2024 | 1 | 31 Mar 2025 | 33.29 | 0.99 | 0.77 | 2.3% | 0.00 | 0.30 | 64.2% | 10.1% | 108.2% | 119.7% | ||||||||
| 29 May 24 | Q4 Mar 2024 | 4 | 31 Mar 2024 | 20.27 | -9.70 | -9.45 | -46.6% | 0.00 | -3.70 | 37.3% | 35.9% | 143.9% | 0.3% | ||||||||
| 26 Feb 24 | Q3 Dec 2023 | 3 | 31 Mar 2024 | 32.33 | -3.19 | -3.87 | -12.0% | 0.00 | -1.52 | 1.9% | 12.9% | 15.6% | 157.2% | ||||||||
| 29 Nov 23 | Q2 Sep 2023 | 2 | 31 Mar 2024 | 31.74 | -3.32 | -3.35 | -10.6% | 0.00 | -1.31 | 14.3% | 10.2% | 14.6% | 17.2% | ||||||||
| 30 Aug 23 | Q1 Jun 2023 | 1 | 31 Mar 2024 | 37.03 | -3.47 | -3.92 | -10.6% | 0.00 | -1.53 | 17.0% | 26.5% | 58.6% | 47.9% | ||||||||
| 29 May 23 | Q4 Mar 2023 | 4 | 31 Mar 2023 | 31.64 | -8.65 | -9.47 | -29.9% | 0.00 | -3.71 | 14.8% | 3.4% | 529.1% | 445.7% | ||||||||
| 27 Feb 23 | Q3 Dec 2022 | 3 | 31 Mar 2023 | 37.13 | -0.88 | -1.51 | -4.1% | 0.00 | -0.61 | 28.8% | 17.0% | 47.3% | 168.8% | ||||||||
| 29 Nov 22 | Q2 Sep 2022 | 2 | 31 Mar 2023 | 28.82 | -2.43 | -2.86 | -9.9% | 0.00 | -1.16 | 1.6% | 44.3% | 7.8% | 1971.7% | ||||||||
| 26 Aug 22 | Q1 Jun 2022 | 1 | 31 Mar 2023 | 29.27 | -2.53 | -2.65 | -9.1% | 0.00 | -1.08 | 4.3% | 26.7% | 196.8% | 1318.7% | ||||||||
| 31 May 22 | Q4 Mar 2022 | 4 | 31 Mar 2022 | 30.60 | -1.76 | 2.74 | 9.0% | 0.00 | 1.12 | 3.6% | 53.2% | 25.2% | 77.8% | ||||||||
| 22 Feb 22 | Q3 Dec 2021 | 3 | 31 Mar 2022 | 31.74 | 2.14 | 2.19 | 6.9% | 0.00 | 0.89 | 58.9% | 1.1% | 1687.0% | 0.7% | ||||||||
| 25 Nov 21 | Q2 Sep 2021 | 2 | 31 Mar 2022 | 19.97 | -0.13 | -0.14 | -0.7% | 0.00 | -0.06 | 13.6% | 25.6% | 26.2% | 82.2% | ||||||||
| 25 Aug 21 | Q1 Jun 2021 | 1 | 31 Mar 2022 | 23.10 | 0.15 | -0.19 | -0.8% | 0.00 | -0.08 | 15.7% | 18.2% | 112.1% | 1658.3% | ||||||||
| 30 Jun 21 | Q4 Mar 2021 | 4 | 31 Mar 2021 | 19.97 | 3.26 | 1.54 | 7.7% | 0.00 | 0.70 | 36.4% | 3.7% | 30.1% | 122.9% | ||||||||
| 23 Feb 21 | Q3 Dec 2020 | 3 | 31 Mar 2021 | 31.39 | 2.02 | 2.21 | 7.0% | 0.00 | 1.00 | 16.9% | 3.0% | 384.5% | 45.5% | ||||||||
| 24 Nov 20 | Q2 Sep 2020 | 2 | 31 Mar 2021 | 26.86 | -0.78 | -0.78 | -2.9% | 0.00 | -0.36 | 37.5% | 20.7% | 6558.3% | 136.2% | ||||||||
| 28 Aug 20 | Q1 Jun 2020 | 1 | 31 Mar 2021 | 19.53 | 0.11 | 0.01 | 0.1% | 0.00 | 0.01 | 5.8% | 36.4% | 100.2% | 99.5% | ||||||||
| 26 Jun 20 | Q4 Mar 2020 | 4 | 31 Mar 2020 | 20.73 | -4.22 | -6.74 | -32.5% | 0.00 | -2.26 | 35.9% | 29.0% | 544.6% | 174.0% | ||||||||
| 28 Feb 20 | Q3 Dec 2019 | 3 | 31 Mar 2020 | 32.35 | 1.68 | 1.52 | 4.7% | 0.00 | 0.70 | 4.5% | 2.0% | 29.3% | 44.8% | ||||||||
| 28 Nov 19 | Q2 Sep 2019 | 2 | 31 Mar 2020 | 33.88 | 2.38 | 2.14 | 6.3% | 0.50 | 0.99 | 10.3% | 14.6% | 7.2% | 5.5% | ||||||||
| 28 Aug 19 | Q1 Jun 2019 | 1 | 31 Mar 2020 | 30.73 | 2.59 | 2.31 | 7.5% | 0.00 | 1.07 | 5.3% | 15.1% | 193.9% | 121.2% | ||||||||
| 31 May 19 | Q4 Mar 2019 | 4 | 31 Mar 2019 | 29.19 | -4.74 | -2.46 | -8.4% | 0.00 | -1.14 | 11.6% | 5.0% | 335.0% | 320.2% | ||||||||
| 28 Feb 19 | Q3 Dec 2018 | 3 | 31 Mar 2019 | 33.02 | 1.08 | 1.05 | 3.2% | 0.00 | 0.48 | 11.7% | 18.8% | 48.5% | 67.7% | ||||||||
| 22 Nov 18 | Q2 Sep 2018 | 2 | 31 Mar 2019 | 29.56 | 1.79 | 2.03 | 6.9% | 0.00 | 0.94 | 10.8% | 5.9% | 94.5% | 32.5% | ||||||||
| 28 Aug 18 | Q1 Jun 2018 | 1 | 31 Mar 2019 | 26.69 | 1.42 | 1.04 | 3.9% | 0.00 | 0.48 | 4.0% | 4.3% | 6.5% | 65.3% | ||||||||
| 28 May 18 | Q4 Mar 2018 | 4 | 31 Mar 2018 | 27.79 | -0.28 | 1.12 | 4.0% | 0.00 | 0.52 | 0.1% | 4.3% | 65.6% | 43.3% | ||||||||
| 12 Feb 18 | Q3 Dec 2017 | 3 | 31 Mar 2018 | 27.80 | 2.49 | 3.24 | 11.7% | 0.00 | 1.50 | 0.3% | 4.3% | 7.7% | 34.6% | ||||||||
| 24 Nov 17 | Q2 Sep 2017 | 2 | 31 Mar 2018 | 27.90 | 4.11 | 3.01 | 10.8% | 1.00 | 1.39 | 9.1% | 2.9% | 0.0% | 0.2% | ||||||||
| 30 Aug 17 | Q1 Jun 2017 | 1 | 31 Mar 2018 | 25.58 | 3.60 | 3.01 | 11.8% | 1.00 | 1.39 | 4.0% | 1.8% | 52.7% | 1.0% | ||||||||
| 31 May 17 | 31 Mar 2017 | Other | 31 Mar 2017 | 26.65 | 2.76 | 1.97 | 7.4% | 0.00 | 0.91 | 0.1% | 15.2% | 18.2% | 20.1% | ||||||||
| 20 Feb 17 | 31 Dec 2016 | Other | 31 Mar 2017 | 26.66 | 3.17 | 2.41 | 9.0% | 0.00 | 1.34 | 1.6% | 4.0% | 19.8% | 16.7% | ||||||||
| 18 Nov 16 | 30 Sep 2016 | Other | 31 Mar 2017 | 27.11 | 3.83 | 3.00 | 11.1% | 0.00 | 1.67 | 7.9% | 9.3% | 0.8% | 8.2% | ||||||||
| 24 Aug 16 | 30 Jun 2016 | Other | 31 Mar 2017 | 25.12 | 3.51 | 2.98 | 11.9% | 0.00 | 1.66 | 8.6% | 11.3% | 20.8% | 26.0% | ||||||||
| 27 May 16 | 31 Mar 2016 | Other | 31 Mar 2017 | 23.13 | 3.08 | 2.47 | 10.7% | 0.00 | 1.37 | 9.7% | 20.5% | 14.7% | 48.7% | ||||||||
| 24 Feb 16 | Q4 Dec 2015 | 4 | 31 Dec 2015 | 25.62 | 2.38 | 2.89 | 11.3% | 1.50 | 1.61 | 3.3% | 11.6% | ||||||||||
| 30 Nov 15 | Q3 Sep 2015 | 3 | 31 Dec 2015 | 24.80 | 3.83 | 3.27 | 13.2% | 0.00 | 1.82 | 12.5% | 18.7% | ||||||||||
| 25 Aug 15 | Q2 Jun 2015 | 2 | 31 Dec 2015 | 28.33 | 4.68 | 4.03 | 14.2% | 0.00 | 2.24 | 2.7% | 16.3% | ||||||||||
| 25 Jun 15 | Q1 Mar 2015 | 1 | 31 Dec 2015 | 29.11 | 6.08 | 4.81 | 16.5% | 0.00 | 3.38 |
| EPS | -4.1 sen |
| Trailing PE (Sector Median: 12.9) | 0.0 |
| PEG | 0.0 |
| Altman Z | 0.3 |
| Beaver | 0.066 |
| Current Ratio | 0.46 |
| Debt-Equity (DE) Ratio | 1.06 |
| FCF Yield | 31.85 % |
| Revenue QoQ | 6.23 % |
| Revenue YoY | -12.86% |
| Profit QoQ | -218.27 % |
| Profit YoY | -35.06 % |
| Profit Margin (Sector Median: 2.8) | -7.54 % |
| ROE (ROIC: -4.1) | -5.4 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 12.9) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 2.8) | |
| ROE (ROIC: -3.46) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.76 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -2.65 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
MR NG AIK CHUAN added 6116200.0 units announced on 04 Oct 2023 at ~RM0.225
MR NG AIK CHUAN added 4980000.0 units announced on 24 Aug 2023 at ~RM0.235
MR NG YAM PIN added 4980000.0 units announced on 24 Aug 2023 at ~RM0.235
MR NG AIK CHUAN added 2593600.0 units announced on 08 Oct 2020 at ~RM0.3
MR NG AIK CHUAN added 2054000.0 units announced on 05 Oct 2020 at ~RM0.3
Market Cap: 37 M.
Market Cap Class: Shrimp
Number of Shares: 255 M.
Adjusted Float: 52.9%.
Stock highly correlated with
ESAFE (90%)
GKENT (90%)
KESM (90%)
POS (90%)
Xin Hwa Holdings Berhad is an investment holding company that engaged in the provision of management services. Through its subsidiaries, they are an integrated logistics service provider involved in land transport operations, warehousing and distribution operations and other services. Their land transport operations incorporate cargo transportation services and container haulage services whereas other services incorporate freight forwarding and customs brokerage services as well as manufacturing and fabrication of trailers.
Sectors: Consumer Products, Logistics, Penny Stocks, Transportation & Logistics, Transportation & Logistics Services
Code: 5267
Website: http://www.xinhwa.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 30-Jun-2023
| Shareholder | % | Value (M) |
|---|---|---|
| NF Capital Management Sdn Bhd | 53.99% | 20.01 |
| Aham Asset Management Berhad | 6.57% | 2.44 |
| Ng Aik Chuan | 3.95% | 1.47 |
| Loh Teck Wah | 2.39% | 0.89 |
| Sunther A/L Annamalai | 2.05% | 0.76 |
| Lim Pang Kiam | 1.43% | 0.53 |
| Chia Ming How | 1.37% | 0.51 |
| Hoon Eel An | 1.37% | 0.51 |
| Ong Siew Eng | 1.31% | 0.49 |
| Mohd Mahathir Bin Yacob | 1.12% | 0.42 |
| Loh Yong Huat | 1.05% | 0.39 |
| Tan Choon Piew | 0.98% | 0.36 |
| Ong Siew Eng @ Ong Chai | 0.77% | 0.29 |
| See Kai Mun | 0.69% | 0.26 |
| See Mee Keng | 0.69% | 0.26 |
| Hoh Ding Wei | 0.52% | 0.19 |
| Credit Suisse | 0.35% | 0.13 |
| Lau Cher Liang | 0.31% | 0.11 |
| Ten Li Ying | 0.3% | 0.11 |
| Law Kok Lim | 0.3% | 0.11 |
| Tan Chee Keong | 0.29% | 0.11 |
| Dolphin Assets Sdn Bhd | 0.28% | 0.1 |