Highlights

[NIHSIN] YoY Quarter Result on 2020-06-30 [#2]

Stock [NIHSIN]: NI HSIN RESOURCES BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     123.09%    YoY -     126.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 4,592 7,089 7,367 10,117 10,548 12,871 9,529 -11.45%
  YoY % -35.22% -3.77% -27.18% -4.09% -18.05% 35.07% -
  Horiz. % 48.19% 74.39% 77.31% 106.17% 110.69% 135.07% 100.00%
PBT 1,348 -5,071 -2,771 537 -4,927 514 317 27.26%
  YoY % 126.58% -83.00% -616.01% 110.90% -1,058.56% 62.15% -
  Horiz. % 425.24% -1,599.68% -874.13% 169.40% -1,554.26% 162.15% 100.00%
Tax 22 -12 -51 -112 -95 -143 -162 -
  YoY % 283.33% 76.47% 54.46% -17.89% 33.57% 11.73% -
  Horiz. % -13.58% 7.41% 31.48% 69.14% 58.64% 88.27% 100.00%
NP 1,370 -5,083 -2,822 425 -5,022 371 155 43.74%
  YoY % 126.95% -80.12% -764.00% 108.46% -1,453.64% 139.35% -
  Horiz. % 883.87% -3,279.35% -1,820.65% 274.19% -3,240.00% 239.35% 100.00%
NP to SH 1,370 -5,083 -2,821 426 -4,964 371 224 35.19%
  YoY % 126.95% -80.18% -762.21% 108.58% -1,438.01% 65.62% -
  Horiz. % 611.61% -2,269.20% -1,259.38% 190.18% -2,216.07% 165.62% 100.00%
Tax Rate -1.63 % - % - % 20.86 % - % 27.82 % 51.10 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -45.56% -
  Horiz. % -3.19% 0.00% 0.00% 40.82% 0.00% 54.44% 100.00%
Total Cost 3,222 12,172 10,189 9,692 15,570 12,500 9,374 -16.29%
  YoY % -73.53% 19.46% 5.13% -37.75% 24.56% 33.35% -
  Horiz. % 34.37% 129.85% 108.69% 103.39% 166.10% 133.35% 100.00%
Net Worth 82,139 84,991 86,451 73,858 71,533 60,287 83,199 -0.21%
  YoY % -3.36% -1.69% 17.05% 3.25% 18.65% -27.54% -
  Horiz. % 98.73% 102.15% 103.91% 88.77% 85.98% 72.46% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - 31 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 14.29 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 82,139 84,991 86,451 73,858 71,533 60,287 83,199 -0.21%
  YoY % -3.36% -1.69% 17.05% 3.25% 18.65% -27.54% -
  Horiz. % 98.73% 102.15% 103.91% 88.77% 85.98% 72.46% 100.00%
NOSH 315,922 314,783 288,171 217,230 216,768 231,875 319,999 -0.21%
  YoY % 0.36% 9.23% 32.66% 0.21% -6.51% -27.54% -
  Horiz. % 98.73% 98.37% 90.05% 67.88% 67.74% 72.46% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 29.83 % -71.70 % -38.31 % 4.20 % -47.61 % 2.88 % 1.63 % 62.26%
  YoY % 141.60% -87.16% -1,012.14% 108.82% -1,753.12% 76.69% -
  Horiz. % 1,830.06% -4,398.77% -2,350.31% 257.67% -2,920.86% 176.69% 100.00%
ROE 1.67 % -5.98 % -3.26 % 0.58 % -6.94 % 0.62 % 0.27 % 35.45%
  YoY % 127.93% -83.44% -662.07% 108.36% -1,219.35% 129.63% -
  Horiz. % 618.52% -2,214.81% -1,207.41% 214.81% -2,570.37% 229.63% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.45 2.25 2.56 4.66 4.87 5.55 2.98 -11.30%
  YoY % -35.56% -12.11% -45.06% -4.31% -12.25% 86.24% -
  Horiz. % 48.66% 75.50% 85.91% 156.38% 163.42% 186.24% 100.00%
EPS 0.43 -1.61 -0.98 0.20 -2.29 0.16 0.07 35.29%
  YoY % 126.71% -64.29% -590.00% 108.73% -1,531.25% 128.57% -
  Horiz. % 614.29% -2,300.00% -1,400.00% 285.71% -3,271.43% 228.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2600 0.2700 0.3000 0.3400 0.3300 0.2600 0.2600 -
  YoY % -3.70% -10.00% -11.76% 3.03% 26.92% 0.00% -
  Horiz. % 100.00% 103.85% 115.38% 130.77% 126.92% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 324,029
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.42 2.19 2.27 3.12 3.26 3.97 2.94 -11.41%
  YoY % -35.16% -3.52% -27.24% -4.29% -17.88% 35.03% -
  Horiz. % 48.30% 74.49% 77.21% 106.12% 110.88% 135.03% 100.00%
EPS 0.42 -1.57 -0.87 0.13 -1.53 0.11 0.07 34.76%
  YoY % 126.75% -80.46% -769.23% 108.50% -1,490.91% 57.14% -
  Horiz. % 600.00% -2,242.86% -1,242.86% 185.71% -2,185.71% 157.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2535 0.2623 0.2668 0.2279 0.2208 0.1861 0.2568 -0.22%
  YoY % -3.35% -1.69% 17.07% 3.22% 18.65% -27.53% -
  Horiz. % 98.71% 102.14% 103.89% 88.75% 85.98% 72.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.2050 0.1800 0.1600 0.2500 0.2700 0.2800 0.1850 -
P/RPS 14.10 7.99 6.26 5.37 5.55 5.04 6.21 14.63%
  YoY % 76.47% 27.64% 16.57% -3.24% 10.12% -18.84% -
  Horiz. % 227.05% 128.66% 100.81% 86.47% 89.37% 81.16% 100.00%
P/EPS 47.27 -11.15 -16.34 127.48 -11.79 175.00 264.29 -24.92%
  YoY % 523.95% 31.76% -112.82% 1,181.26% -106.74% -33.78% -
  Horiz. % 17.89% -4.22% -6.18% 48.23% -4.46% 66.22% 100.00%
EY 2.12 -8.97 -6.12 0.78 -8.48 0.57 0.38 33.14%
  YoY % 123.63% -46.57% -884.62% 109.20% -1,587.72% 50.00% -
  Horiz. % 557.89% -2,360.53% -1,610.53% 205.26% -2,231.58% 150.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.79 0.67 0.53 0.74 0.82 1.08 0.71 1.79%
  YoY % 17.91% 26.42% -28.38% -9.76% -24.07% 52.11% -
  Horiz. % 111.27% 94.37% 74.65% 104.23% 115.49% 152.11% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 21/08/19 27/08/18 23/08/17 24/08/16 19/08/15 21/08/14 -
Price 0.2300 0.1550 0.1850 0.2500 0.3000 0.2500 0.3250 -
P/RPS 15.82 6.88 7.24 5.37 6.17 4.50 10.91 6.38%
  YoY % 129.94% -4.97% 34.82% -12.97% 37.11% -58.75% -
  Horiz. % 145.00% 63.06% 66.36% 49.22% 56.55% 41.25% 100.00%
P/EPS 53.04 -9.60 -18.90 127.48 -13.10 156.25 464.29 -30.32%
  YoY % 652.50% 49.21% -114.83% 1,073.13% -108.38% -66.35% -
  Horiz. % 11.42% -2.07% -4.07% 27.46% -2.82% 33.65% 100.00%
EY 1.89 -10.42 -5.29 0.78 -7.63 0.64 0.22 43.06%
  YoY % 118.14% -96.98% -778.21% 110.22% -1,292.19% 190.91% -
  Horiz. % 859.09% -4,736.36% -2,404.55% 354.55% -3,468.18% 290.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.88 0.57 0.62 0.74 0.91 0.96 1.25 -5.68%
  YoY % 54.39% -8.06% -16.22% -18.68% -5.21% -23.20% -
  Horiz. % 70.40% 45.60% 49.60% 59.20% 72.80% 76.80% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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