[NIHSIN] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 102.75%
YoY- 105.77%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 34,730 35,496 34,544 35,064 30,617 29,030 30,856 8.18%
PBT -4,451 -3,462 -2,132 308 -7,275 -4,250 -3,274 22.65%
Tax -556 42 224 -132 828 30 52 -
NP -5,007 -3,420 -1,908 176 -6,447 -4,220 -3,222 34.05%
-
NP to SH -4,982 -3,420 -1,908 176 -6,394 -4,220 -3,222 33.61%
-
Tax Rate - - - 42.86% - - - -
Total Cost 39,737 38,916 36,452 34,888 37,064 33,250 34,078 10.75%
-
Net Worth 96,777 96,777 94,977 90,403 90,403 82,840 87,489 6.93%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 96,777 96,777 94,977 90,403 90,403 82,840 87,489 6.93%
NOSH 573,015 569,584 569,584 526,703 510,494 507,802 460,697 15.60%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -14.42% -9.63% -5.52% 0.50% -21.06% -14.54% -10.44% -
ROE -5.15% -3.53% -2.01% 0.19% -7.07% -5.09% -3.68% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.82 6.97 6.91 8.15 7.11 7.01 7.76 -8.22%
EPS -0.98 -0.67 -0.38 0.04 -1.49 -1.01 -0.82 12.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.21 0.21 0.20 0.22 -9.28%
Adjusted Per Share Value based on latest NOSH - 526,703
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.06 6.19 6.03 6.12 5.34 5.07 5.38 8.23%
EPS -0.87 -0.60 -0.33 0.03 -1.12 -0.74 -0.56 34.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1689 0.1689 0.1658 0.1578 0.1578 0.1446 0.1527 6.93%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.14 0.10 0.085 0.095 0.12 0.135 0.12 -
P/RPS 2.05 1.43 1.23 1.17 1.69 1.93 1.55 20.42%
P/EPS -14.31 -14.89 -22.27 232.37 -8.08 -13.25 -14.81 -2.25%
EY -6.99 -6.71 -4.49 0.43 -12.38 -7.55 -6.75 2.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.53 0.45 0.45 0.57 0.68 0.55 21.80%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 29/08/22 23/05/22 24/02/22 23/11/21 25/08/21 -
Price 0.125 0.14 0.09 0.09 0.11 0.13 0.13 -
P/RPS 1.83 2.01 1.30 1.10 1.55 1.85 1.68 5.85%
P/EPS -12.78 -20.85 -23.58 220.14 -7.41 -12.76 -16.05 -14.05%
EY -7.82 -4.80 -4.24 0.45 -13.50 -7.84 -6.23 16.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.74 0.47 0.43 0.52 0.65 0.59 7.73%

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