[NIHSIN] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -51.52%
YoY- -432.67%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 35,496 34,544 35,064 30,617 29,030 30,856 30,352 10.99%
PBT -3,462 -2,132 308 -7,275 -4,250 -3,274 -3,124 7.08%
Tax 42 224 -132 828 30 52 76 -32.63%
NP -3,420 -1,908 176 -6,447 -4,220 -3,222 -3,048 7.97%
-
NP to SH -3,420 -1,908 176 -6,394 -4,220 -3,222 -3,048 7.97%
-
Tax Rate - - 42.86% - - - - -
Total Cost 38,916 36,452 34,888 37,064 33,250 34,078 33,400 10.71%
-
Net Worth 96,777 94,977 90,403 90,403 82,840 87,489 78,468 14.99%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 96,777 94,977 90,403 90,403 82,840 87,489 78,468 14.99%
NOSH 569,584 569,584 526,703 510,494 507,802 460,697 459,314 15.40%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -9.63% -5.52% 0.50% -21.06% -14.54% -10.44% -10.04% -
ROE -3.53% -2.01% 0.19% -7.07% -5.09% -3.68% -3.88% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.97 6.91 8.15 7.11 7.01 7.76 8.51 -12.45%
EPS -0.67 -0.38 0.04 -1.49 -1.01 -0.82 -0.84 -13.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.21 0.21 0.20 0.22 0.22 -9.30%
Adjusted Per Share Value based on latest NOSH - 510,494
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.19 6.03 6.12 5.34 5.07 5.38 5.30 10.89%
EPS -0.60 -0.33 0.03 -1.12 -0.74 -0.56 -0.53 8.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1689 0.1658 0.1578 0.1578 0.1446 0.1527 0.1369 15.01%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.10 0.085 0.095 0.12 0.135 0.12 0.145 -
P/RPS 1.43 1.23 1.17 1.69 1.93 1.55 1.70 -10.88%
P/EPS -14.89 -22.27 232.37 -8.08 -13.25 -14.81 -16.97 -8.34%
EY -6.71 -4.49 0.43 -12.38 -7.55 -6.75 -5.89 9.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.45 0.57 0.68 0.55 0.66 -13.59%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 23/05/22 24/02/22 23/11/21 25/08/21 25/05/21 -
Price 0.14 0.09 0.09 0.11 0.13 0.13 0.14 -
P/RPS 2.01 1.30 1.10 1.55 1.85 1.68 1.65 14.04%
P/EPS -20.85 -23.58 220.14 -7.41 -12.76 -16.05 -16.38 17.43%
EY -4.80 -4.24 0.45 -13.50 -7.84 -6.23 -6.10 -14.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.47 0.43 0.52 0.65 0.59 0.64 10.15%

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