[NIHSIN] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -160.2%
YoY- 38.8%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 28,966 31,117 31,157 33,131 33,409 33,195 33,551 -9.32%
PBT -11,819 -6,764 -8,222 -1,269 1,031 1,769 4,756 -
Tax 629 609 352 418 379 396 -247 -
NP -11,190 -6,155 -7,870 -851 1,410 2,165 4,509 -
-
NP to SH -11,190 -6,155 -7,869 -850 1,412 2,167 4,512 -
-
Tax Rate - - - - -36.76% -22.39% 5.19% -
Total Cost 40,156 37,272 39,027 33,982 31,999 31,030 29,042 24.08%
-
Net Worth 83,141 85,302 85,199 84,991 90,616 93,167 92,901 -7.12%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 874 874 874 874 - - -
Div Payout % - 0.00% 0.00% 0.00% 61.96% - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 83,141 85,302 85,199 84,991 90,616 93,167 92,901 -7.12%
NOSH 321,514 321,514 321,514 321,514 321,514 321,514 321,514 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -38.63% -19.78% -25.26% -2.57% 4.22% 6.52% 13.44% -
ROE -13.46% -7.22% -9.24% -1.00% 1.56% 2.33% 4.86% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 9.06 9.85 9.87 10.53 10.69 11.40 11.56 -14.98%
EPS -3.50 -1.95 -2.49 -0.27 0.45 0.74 1.55 -
DPS 0.00 0.28 0.28 0.28 0.28 0.00 0.00 -
NAPS 0.26 0.27 0.27 0.27 0.29 0.32 0.32 -12.91%
Adjusted Per Share Value based on latest NOSH - 321,514
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 5.60 6.02 6.02 6.41 6.46 6.42 6.49 -9.35%
EPS -2.16 -1.19 -1.52 -0.16 0.27 0.42 0.87 -
DPS 0.00 0.17 0.17 0.17 0.17 0.00 0.00 -
NAPS 0.1608 0.165 0.1648 0.1643 0.1752 0.1802 0.1796 -7.10%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.075 0.15 0.155 0.18 0.285 0.25 0.295 -
P/RPS 0.83 1.52 1.57 1.71 2.67 2.19 2.55 -52.64%
P/EPS -2.14 -7.70 -6.22 -66.66 63.07 33.59 18.98 -
EY -46.66 -12.99 -16.09 -1.50 1.59 2.98 5.27 -
DY 0.00 1.87 1.79 1.54 0.98 0.00 0.00 -
P/NAPS 0.29 0.56 0.57 0.67 0.98 0.78 0.92 -53.65%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 28/02/20 20/11/19 21/08/19 30/05/19 27/02/19 29/11/18 -
Price 0.205 0.125 0.16 0.155 0.15 0.265 0.285 -
P/RPS 2.26 1.27 1.62 1.47 1.40 2.32 2.47 -5.74%
P/EPS -5.86 -6.42 -6.42 -57.40 33.19 35.60 18.34 -
EY -17.07 -15.59 -15.59 -1.74 3.01 2.81 5.45 -
DY 0.00 2.24 1.73 1.79 1.87 0.00 0.00 -
P/NAPS 0.79 0.46 0.59 0.57 0.52 0.83 0.89 -7.63%

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