[NIHSIN] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 47.82%
YoY- 115.72%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 33,939 36,689 39,612 39,999 38,279 38,710 37,817 -6.97%
PBT -980 2,328 2,593 1,336 974 -4,490 -4,560 -64.22%
Tax -413 -474 -526 -637 -532 -515 -459 -6.81%
NP -1,393 1,854 2,067 699 442 -5,005 -5,019 -57.55%
-
NP to SH -1,389 1,858 2,085 745 504 -4,886 -4,914 -57.02%
-
Tax Rate - 20.36% 20.29% 47.68% 54.62% - - -
Total Cost 35,332 34,835 37,545 39,300 37,837 43,715 42,836 -12.08%
-
Net Worth 86,451 87,621 81,489 77,000 73,858 73,943 74,348 10.60%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 86,451 87,621 81,489 77,000 73,858 73,943 74,348 10.60%
NOSH 321,514 321,514 259,085 220,000 238,353 238,353 238,353 22.14%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -4.10% 5.05% 5.22% 1.75% 1.15% -12.93% -13.27% -
ROE -1.61% 2.12% 2.56% 0.97% 0.68% -6.61% -6.61% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.78 12.98 17.99 18.18 17.62 17.80 17.29 -22.62%
EPS -0.48 0.66 0.95 0.34 0.23 -2.25 -2.25 -64.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.31 0.37 0.35 0.34 0.34 0.34 -8.02%
Adjusted Per Share Value based on latest NOSH - 220,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.92 6.40 6.91 6.98 6.68 6.76 6.60 -7.01%
EPS -0.24 0.32 0.36 0.13 0.09 -0.85 -0.86 -57.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1509 0.1529 0.1422 0.1344 0.1289 0.129 0.1297 10.65%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.16 0.165 0.23 0.26 0.25 0.28 0.28 -
P/RPS 1.36 1.27 1.28 1.43 1.42 1.57 1.62 -11.03%
P/EPS -33.19 25.10 24.30 76.78 107.75 -12.46 -12.46 92.50%
EY -3.01 3.98 4.12 1.30 0.93 -8.02 -8.03 -48.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.62 0.74 0.74 0.82 0.82 -25.30%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 24/05/18 22/02/18 21/11/17 23/08/17 22/05/17 21/02/17 -
Price 0.185 0.18 0.20 0.26 0.25 0.26 0.275 -
P/RPS 1.57 1.39 1.11 1.43 1.42 1.46 1.59 -0.84%
P/EPS -38.38 27.38 21.13 76.78 107.75 -11.57 -12.24 114.67%
EY -2.61 3.65 4.73 1.30 0.93 -8.64 -8.17 -53.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.54 0.74 0.74 0.76 0.81 -16.36%

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