[NIHSIN] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -5.71%
YoY- 64.7%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 35,064 30,617 29,030 30,856 30,352 25,289 23,964 28.91%
PBT 308 -7,275 -4,250 -3,274 -3,124 1,873 924 -51.95%
Tax -132 828 30 52 76 49 6 -
NP 176 -6,447 -4,220 -3,222 -3,048 1,922 930 -67.07%
-
NP to SH 176 -6,394 -4,220 -3,222 -3,048 1,922 930 -67.07%
-
Tax Rate 42.86% - - - - -2.62% -0.65% -
Total Cost 34,888 37,064 33,250 34,078 33,400 23,367 23,033 31.92%
-
Net Worth 90,403 90,403 82,840 87,489 78,468 87,876 87,802 1.96%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 90,403 90,403 82,840 87,489 78,468 87,876 87,802 1.96%
NOSH 526,703 510,494 507,802 460,697 459,314 324,209 323,354 38.48%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 0.50% -21.06% -14.54% -10.44% -10.04% 7.60% 3.88% -
ROE 0.19% -7.07% -5.09% -3.68% -3.88% 2.19% 1.06% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 8.15 7.11 7.01 7.76 8.51 8.06 7.64 4.40%
EPS 0.04 -1.49 -1.01 -0.82 -0.84 0.61 0.29 -73.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.20 0.22 0.22 0.28 0.28 -17.46%
Adjusted Per Share Value based on latest NOSH - 460,697
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.78 5.92 5.61 5.97 5.87 4.89 4.63 28.98%
EPS 0.03 -1.24 -0.82 -0.62 -0.59 0.37 0.18 -69.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1748 0.1748 0.1602 0.1692 0.1517 0.1699 0.1698 1.95%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.095 0.12 0.135 0.12 0.145 0.28 0.195 -
P/RPS 1.17 1.69 1.93 1.55 1.70 3.47 2.55 -40.54%
P/EPS 232.37 -8.08 -13.25 -14.81 -16.97 45.72 65.70 132.31%
EY 0.43 -12.38 -7.55 -6.75 -5.89 2.19 1.52 -56.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.68 0.55 0.66 1.00 0.70 -25.53%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 24/02/22 23/11/21 25/08/21 25/05/21 25/02/21 18/11/20 -
Price 0.09 0.11 0.13 0.13 0.14 0.175 0.225 -
P/RPS 1.10 1.55 1.85 1.68 1.65 2.17 2.94 -48.10%
P/EPS 220.14 -7.41 -12.76 -16.05 -16.38 28.58 75.81 103.67%
EY 0.45 -13.50 -7.84 -6.23 -6.10 3.50 1.32 -51.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.65 0.59 0.64 0.63 0.80 -33.91%

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