[NIHSIN] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 177.19%
YoY- 128.88%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 45,936 36,096 24,080 11,209 40,727 30,139 19,893 74.43%
PBT 3,099 2,543 739 225 572 -48 -49 -
Tax -883 -473 -210 -67 -515 -503 -343 87.51%
NP 2,216 2,070 529 158 57 -551 -392 -
-
NP to SH 2,216 2,070 529 158 57 -551 -251 -
-
Tax Rate 28.49% 18.60% 28.42% 29.78% 90.03% - - -
Total Cost 43,720 34,026 23,551 11,051 40,670 30,690 20,285 66.62%
-
Net Worth 57,615 62,100 59,799 58,685 74,099 59,691 38,388 30.99%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 28 22 14 -
Div Payout % - - - - 50.00% 0.00% 0.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 57,615 62,100 59,799 58,685 74,099 59,691 38,388 30.99%
NOSH 221,600 230,000 229,999 225,714 285,000 229,583 147,647 30.99%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.82% 5.73% 2.20% 1.41% 0.14% -1.83% -1.97% -
ROE 3.85% 3.33% 0.88% 0.27% 0.08% -0.92% -0.65% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 20.73 15.69 10.47 4.97 14.29 13.13 13.47 33.19%
EPS 1.00 0.90 0.23 0.07 0.02 -0.24 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
NAPS 0.26 0.27 0.26 0.26 0.26 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 225,714
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.88 6.98 4.66 2.17 7.88 5.83 3.85 74.30%
EPS 0.43 0.40 0.10 0.03 0.01 -0.11 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.1114 0.1201 0.1156 0.1135 0.1433 0.1154 0.0742 31.01%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.30 0.25 0.28 0.295 0.335 0.47 0.185 -
P/RPS 1.45 1.59 2.67 5.94 2.34 3.58 1.37 3.84%
P/EPS 30.00 27.78 121.74 421.43 1,675.00 -195.83 -108.82 -
EY 3.33 3.60 0.82 0.24 0.06 -0.51 -0.92 -
DY 0.00 0.00 0.00 0.00 0.03 0.02 0.05 -
P/NAPS 1.15 0.93 1.08 1.13 1.29 1.81 0.71 37.79%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 19/08/15 21/05/15 16/02/15 19/11/14 21/08/14 -
Price 0.36 0.36 0.25 0.295 0.405 0.45 0.325 -
P/RPS 1.74 2.29 2.39 5.94 2.83 3.43 2.41 -19.47%
P/EPS 36.00 40.00 108.70 421.43 2,025.00 -187.50 -191.18 -
EY 2.78 2.50 0.92 0.24 0.05 -0.53 -0.52 -
DY 0.00 0.00 0.00 0.00 0.02 0.02 0.03 -
P/NAPS 1.38 1.33 0.96 1.13 1.56 1.73 1.25 6.79%

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