[NIHSIN] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 169.73%
YoY- 142.43%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 23,399 14,861 7,494 39,612 29,460 20,534 10,417 71.43%
PBT 3,235 -2,867 -96 2,593 1,072 706 169 614.29%
Tax -36 -99 -48 -526 -315 -212 -100 -49.36%
NP 3,199 -2,966 -144 2,067 757 494 69 1187.54%
-
NP to SH 3,200 -2,965 -144 2,085 773 509 83 1038.71%
-
Tax Rate 1.11% - - 20.29% 29.38% 30.03% 59.17% -
Total Cost 20,200 17,827 7,638 37,545 28,703 20,040 10,348 56.13%
-
Net Worth 92,901 86,451 87,621 81,489 75,152 73,858 73,943 16.41%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 92,901 86,451 87,621 81,489 75,152 73,858 73,943 16.41%
NOSH 321,514 321,514 321,514 259,085 214,722 238,353 238,353 22.06%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 13.67% -19.96% -1.92% 5.22% 2.57% 2.41% 0.66% -
ROE 3.44% -3.43% -0.16% 2.56% 1.03% 0.69% 0.11% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 8.06 5.16 2.65 17.99 13.72 9.45 4.79 41.42%
EPS 1.10 -1.03 -0.05 0.95 0.36 0.23 0.04 809.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.30 0.31 0.37 0.35 0.34 0.34 -3.95%
Adjusted Per Share Value based on latest NOSH - 259,085
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.52 2.87 1.45 7.66 5.70 3.97 2.01 71.55%
EPS 0.62 -0.57 -0.03 0.40 0.15 0.10 0.02 884.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1796 0.1672 0.1694 0.1576 0.1453 0.1428 0.143 16.39%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.295 0.16 0.165 0.23 0.26 0.25 0.28 -
P/RPS 3.66 3.10 6.22 1.28 1.90 2.64 5.85 -26.82%
P/EPS 26.76 -15.55 -323.87 24.30 72.22 106.69 733.67 -88.97%
EY 3.74 -6.43 -0.31 4.12 1.38 0.94 0.14 791.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.53 0.53 0.62 0.74 0.74 0.82 7.96%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 27/08/18 24/05/18 22/02/18 21/11/17 23/08/17 22/05/17 -
Price 0.285 0.185 0.18 0.20 0.26 0.25 0.26 -
P/RPS 3.54 3.59 6.79 1.11 1.90 2.64 5.43 -24.79%
P/EPS 25.86 -17.98 -353.31 21.13 72.22 106.69 681.26 -88.68%
EY 3.87 -5.56 -0.28 4.73 1.38 0.94 0.15 771.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.62 0.58 0.54 0.74 0.74 0.76 11.09%

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