[NIHSIN] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 106.52%
YoY- 131.23%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 29,030 30,856 30,352 25,289 23,964 20,298 22,228 19.46%
PBT -4,250 -3,274 -3,124 1,873 924 -9,082 -23,556 -68.03%
Tax 30 52 76 49 6 -46 -180 -
NP -4,220 -3,222 -3,048 1,922 930 -9,128 -23,736 -68.34%
-
NP to SH -4,220 -3,222 -3,048 1,922 930 -9,128 -23,736 -68.34%
-
Tax Rate - - - -2.62% -0.65% - - -
Total Cost 33,250 34,078 33,400 23,367 23,033 29,426 45,964 -19.40%
-
Net Worth 82,840 87,489 78,468 87,876 87,802 82,139 83,141 -0.24%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 82,840 87,489 78,468 87,876 87,802 82,139 83,141 -0.24%
NOSH 507,802 460,697 459,314 324,209 323,354 321,514 321,514 35.58%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -14.54% -10.44% -10.04% 7.60% 3.88% -44.97% -106.78% -
ROE -5.09% -3.68% -3.88% 2.19% 1.06% -11.11% -28.55% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.01 7.76 8.51 8.06 7.64 6.43 6.95 0.57%
EPS -1.01 -0.82 -0.84 0.61 0.29 -2.88 -7.44 -73.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.22 0.22 0.28 0.28 0.26 0.26 -16.03%
Adjusted Per Share Value based on latest NOSH - 324,209
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.61 5.97 5.87 4.89 4.63 3.93 4.30 19.37%
EPS -0.82 -0.62 -0.59 0.37 0.18 -1.77 -4.59 -68.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1602 0.1692 0.1517 0.1699 0.1698 0.1588 0.1608 -0.24%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.135 0.12 0.145 0.28 0.195 0.205 0.075 -
P/RPS 1.93 1.55 1.70 3.47 2.55 3.19 1.08 47.20%
P/EPS -13.25 -14.81 -16.97 45.72 65.70 -7.10 -1.01 455.37%
EY -7.55 -6.75 -5.89 2.19 1.52 -14.09 -98.97 -81.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.55 0.66 1.00 0.70 0.79 0.29 76.40%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 25/08/21 25/05/21 25/02/21 18/11/20 26/08/20 30/06/20 -
Price 0.13 0.13 0.14 0.175 0.225 0.23 0.205 -
P/RPS 1.85 1.68 1.65 2.17 2.94 3.58 2.95 -26.71%
P/EPS -12.76 -16.05 -16.38 28.58 75.81 -7.96 -2.76 177.26%
EY -7.84 -6.23 -6.10 3.50 1.32 -12.56 -36.21 -63.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.64 0.63 0.80 0.88 0.79 -12.18%

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