[NIHSIN] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -106.91%
YoY- -273.49%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 33,195 23,399 14,861 7,494 39,612 29,460 20,534 37.62%
PBT 1,769 3,235 -2,867 -96 2,593 1,072 706 84.17%
Tax 396 -36 -99 -48 -526 -315 -212 -
NP 2,165 3,199 -2,966 -144 2,067 757 494 167.08%
-
NP to SH 2,167 3,200 -2,965 -144 2,085 773 509 161.98%
-
Tax Rate -22.39% 1.11% - - 20.29% 29.38% 30.03% -
Total Cost 31,030 20,200 17,827 7,638 37,545 28,703 20,040 33.73%
-
Net Worth 93,167 92,901 86,451 87,621 81,489 75,152 73,858 16.69%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 93,167 92,901 86,451 87,621 81,489 75,152 73,858 16.69%
NOSH 321,514 321,514 321,514 321,514 259,085 214,722 238,353 22.01%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.52% 13.67% -19.96% -1.92% 5.22% 2.57% 2.41% -
ROE 2.33% 3.44% -3.43% -0.16% 2.56% 1.03% 0.69% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.40 8.06 5.16 2.65 17.99 13.72 9.45 13.28%
EPS 0.74 1.10 -1.03 -0.05 0.95 0.36 0.23 117.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.30 0.31 0.37 0.35 0.34 -3.95%
Adjusted Per Share Value based on latest NOSH - 321,514
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.79 4.08 2.59 1.31 6.91 5.14 3.58 37.66%
EPS 0.38 0.56 -0.52 -0.03 0.36 0.13 0.09 160.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1626 0.1621 0.1509 0.1529 0.1422 0.1312 0.1289 16.69%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.25 0.295 0.16 0.165 0.23 0.26 0.25 -
P/RPS 2.19 3.66 3.10 6.22 1.28 1.90 2.64 -11.68%
P/EPS 33.59 26.76 -15.55 -323.87 24.30 72.22 106.69 -53.62%
EY 2.98 3.74 -6.43 -0.31 4.12 1.38 0.94 115.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.92 0.53 0.53 0.62 0.74 0.74 3.56%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 27/08/18 24/05/18 22/02/18 21/11/17 23/08/17 -
Price 0.265 0.285 0.185 0.18 0.20 0.26 0.25 -
P/RPS 2.32 3.54 3.59 6.79 1.11 1.90 2.64 -8.23%
P/EPS 35.60 25.86 -17.98 -353.31 21.13 72.22 106.69 -51.79%
EY 2.81 3.87 -5.56 -0.28 4.73 1.38 0.94 107.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 0.62 0.58 0.54 0.74 0.74 7.92%

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