[NIHSIN] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -31.28%
YoY- 202.91%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 31,795 30,617 29,089 30,568 27,320 25,289 27,729 9.56%
PBT -6,417 -7,275 -2,008 4,777 6,981 1,873 685 -
Tax 776 828 67 98 113 49 694 7.73%
NP -5,641 -6,447 -1,941 4,875 7,094 1,922 1,379 -
-
NP to SH -5,588 -6,394 -1,941 4,875 7,094 1,922 1,379 -
-
Tax Rate - - - -2.05% -1.62% -2.62% -101.31% -
Total Cost 37,436 37,064 31,030 25,693 20,226 23,367 26,350 26.40%
-
Net Worth 90,403 90,403 82,840 87,489 78,468 87,876 87,802 1.96%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 90,403 90,403 82,840 87,489 78,468 87,876 87,802 1.96%
NOSH 526,703 510,494 507,802 460,697 459,314 324,209 323,354 38.48%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -17.74% -21.06% -6.67% 15.95% 25.97% 7.60% 4.97% -
ROE -6.18% -7.07% -2.34% 5.57% 9.04% 2.19% 1.57% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.39 7.11 7.02 7.69 7.66 8.06 8.84 -11.26%
EPS -1.30 -1.49 -0.47 1.23 1.99 0.61 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.20 0.22 0.22 0.28 0.28 -17.46%
Adjusted Per Share Value based on latest NOSH - 460,697
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.15 5.92 5.62 5.91 5.28 4.89 5.36 9.60%
EPS -1.08 -1.24 -0.38 0.94 1.37 0.37 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1748 0.1748 0.1602 0.1692 0.1517 0.1699 0.1698 1.95%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.095 0.12 0.135 0.12 0.145 0.28 0.195 -
P/RPS 1.29 1.69 1.92 1.56 1.89 3.47 2.21 -30.17%
P/EPS -7.32 -8.08 -28.81 9.79 7.29 45.72 44.34 -
EY -13.66 -12.38 -3.47 10.22 13.72 2.19 2.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.68 0.55 0.66 1.00 0.70 -25.53%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 24/02/22 23/11/21 25/08/21 25/05/21 25/02/21 18/11/20 -
Price 0.09 0.11 0.13 0.13 0.14 0.175 0.225 -
P/RPS 1.22 1.55 1.85 1.69 1.83 2.17 2.54 -38.69%
P/EPS -6.93 -7.41 -27.74 10.60 7.04 28.58 51.16 -
EY -14.42 -13.50 -3.60 9.43 14.21 3.50 1.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.65 0.59 0.64 0.63 0.80 -33.91%

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