[NIHSIN] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 33.65%
YoY- -336.04%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 41,068 41,668 37,817 36,370 40,144 38,096 45,936 -7.20%
PBT 1,412 676 -4,560 -6,432 -9,656 396 3,099 -40.81%
Tax -424 -400 -459 -182 -278 -176 -883 -38.70%
NP 988 276 -5,019 -6,614 -9,934 220 2,216 -41.66%
-
NP to SH 1,018 332 -4,914 -6,514 -9,818 220 2,216 -40.49%
-
Tax Rate 30.03% 59.17% - - - 44.44% 28.49% -
Total Cost 40,080 41,392 42,836 42,985 50,078 37,876 43,720 -5.63%
-
Net Worth 73,858 73,943 74,348 70,106 71,680 68,750 57,615 18.02%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 73,858 73,943 74,348 70,106 71,680 68,750 57,615 18.02%
NOSH 238,353 238,353 238,353 238,353 217,212 275,000 221,600 4.98%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.41% 0.66% -13.27% -18.19% -24.75% 0.58% 4.82% -
ROE 1.38% 0.45% -6.61% -9.29% -13.70% 0.32% 3.85% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.91 19.16 17.29 16.60 18.48 13.85 20.73 -5.94%
EPS 0.46 0.16 -2.25 -2.97 -4.52 0.08 1.00 -40.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.34 0.32 0.33 0.25 0.26 19.60%
Adjusted Per Share Value based on latest NOSH - 238,353
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.17 7.27 6.60 6.35 7.01 6.65 8.02 -7.20%
EPS 0.18 0.06 -0.86 -1.14 -1.71 0.04 0.39 -40.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1289 0.129 0.1297 0.1223 0.1251 0.12 0.1005 18.06%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.25 0.28 0.28 0.28 0.27 0.34 0.30 -
P/RPS 1.32 1.46 1.62 1.69 1.46 2.45 1.45 -6.07%
P/EPS 53.35 183.42 -12.46 -9.42 -5.97 425.00 30.00 46.83%
EY 1.87 0.55 -8.03 -10.62 -16.74 0.24 3.33 -31.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 0.82 0.88 0.82 1.36 1.15 -25.48%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 22/05/17 21/02/17 23/11/16 24/08/16 18/05/16 25/02/16 -
Price 0.25 0.26 0.275 0.275 0.30 0.285 0.36 -
P/RPS 1.32 1.36 1.59 1.66 1.62 2.06 1.74 -16.83%
P/EPS 53.35 170.32 -12.24 -9.25 -6.64 356.25 36.00 30.01%
EY 1.87 0.59 -8.17 -10.81 -15.07 0.28 2.78 -23.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.81 0.86 0.91 1.14 1.38 -34.02%

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