[NIHSIN] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 207.93%
YoY- 313.97%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 14,797 7,708 33,195 23,399 14,861 7,494 39,612 -48.22%
PBT -5,905 -834 1,769 3,235 -2,867 -96 2,593 -
Tax -77 -65 396 -36 -99 -48 -526 -72.32%
NP -5,982 -899 2,165 3,199 -2,966 -144 2,067 -
-
NP to SH -5,982 -899 2,167 3,200 -2,965 -144 2,085 -
-
Tax Rate - - -22.39% 1.11% - - 20.29% -
Total Cost 20,779 8,607 31,030 20,200 17,827 7,638 37,545 -32.66%
-
Net Worth 84,991 90,616 93,167 92,901 86,451 87,621 81,489 2.85%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 874 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 84,991 90,616 93,167 92,901 86,451 87,621 81,489 2.85%
NOSH 321,514 321,514 321,514 321,514 321,514 321,514 259,085 15.52%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -40.43% -11.66% 6.52% 13.67% -19.96% -1.92% 5.22% -
ROE -7.04% -0.99% 2.33% 3.44% -3.43% -0.16% 2.56% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.70 2.47 11.40 8.06 5.16 2.65 17.99 -59.23%
EPS -1.90 -0.29 0.74 1.10 -1.03 -0.05 0.95 -
DPS 0.00 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.29 0.32 0.32 0.30 0.31 0.37 -18.99%
Adjusted Per Share Value based on latest NOSH - 321,514
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2.86 1.49 6.42 4.52 2.87 1.45 7.66 -48.24%
EPS -1.16 -0.17 0.42 0.62 -0.57 -0.03 0.40 -
DPS 0.00 0.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1643 0.1752 0.1802 0.1796 0.1672 0.1694 0.1576 2.82%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.18 0.285 0.25 0.295 0.16 0.165 0.23 -
P/RPS 3.83 11.55 2.19 3.66 3.10 6.22 1.28 108.06%
P/EPS -9.47 -99.06 33.59 26.76 -15.55 -323.87 24.30 -
EY -10.56 -1.01 2.98 3.74 -6.43 -0.31 4.12 -
DY 0.00 0.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.98 0.78 0.92 0.53 0.53 0.62 5.32%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 30/05/19 27/02/19 29/11/18 27/08/18 24/05/18 22/02/18 -
Price 0.155 0.15 0.265 0.285 0.185 0.18 0.20 -
P/RPS 3.30 6.08 2.32 3.54 3.59 6.79 1.11 107.17%
P/EPS -8.16 -52.14 35.60 25.86 -17.98 -353.31 21.13 -
EY -12.26 -1.92 2.81 3.87 -5.56 -0.28 4.73 -
DY 0.00 1.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.83 0.89 0.62 0.58 0.54 3.68%

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