[NIHSIN] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 424.84%
YoY- 505.64%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 33,131 33,409 33,195 33,551 33,939 36,689 39,612 -11.25%
PBT -1,269 1,031 1,769 4,756 -980 2,328 2,593 -
Tax 418 379 396 -247 -413 -474 -526 -
NP -851 1,410 2,165 4,509 -1,393 1,854 2,067 -
-
NP to SH -850 1,412 2,167 4,512 -1,389 1,858 2,085 -
-
Tax Rate - -36.76% -22.39% 5.19% - 20.36% 20.29% -
Total Cost 33,982 31,999 31,030 29,042 35,332 34,835 37,545 -6.44%
-
Net Worth 84,991 90,616 93,167 92,901 86,451 87,621 81,489 2.85%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 874 874 - - - - - -
Div Payout % 0.00% 61.96% - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 84,991 90,616 93,167 92,901 86,451 87,621 81,489 2.85%
NOSH 321,514 321,514 321,514 321,514 321,514 321,514 259,085 15.52%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -2.57% 4.22% 6.52% 13.44% -4.10% 5.05% 5.22% -
ROE -1.00% 1.56% 2.33% 4.86% -1.61% 2.12% 2.56% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.53 10.69 11.40 11.56 11.78 12.98 17.99 -30.09%
EPS -0.27 0.45 0.74 1.55 -0.48 0.66 0.95 -
DPS 0.28 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.29 0.32 0.32 0.30 0.31 0.37 -18.99%
Adjusted Per Share Value based on latest NOSH - 321,514
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.78 5.83 5.79 5.86 5.92 6.40 6.91 -11.25%
EPS -0.15 0.25 0.38 0.79 -0.24 0.32 0.36 -
DPS 0.15 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1483 0.1581 0.1626 0.1621 0.1509 0.1529 0.1422 2.84%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.18 0.285 0.25 0.295 0.16 0.165 0.23 -
P/RPS 1.71 2.67 2.19 2.55 1.36 1.27 1.28 21.36%
P/EPS -66.66 63.07 33.59 18.98 -33.19 25.10 24.30 -
EY -1.50 1.59 2.98 5.27 -3.01 3.98 4.12 -
DY 1.54 0.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.98 0.78 0.92 0.53 0.53 0.62 5.32%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 30/05/19 27/02/19 29/11/18 27/08/18 24/05/18 22/02/18 -
Price 0.155 0.15 0.265 0.285 0.185 0.18 0.20 -
P/RPS 1.47 1.40 2.32 2.47 1.57 1.39 1.11 20.65%
P/EPS -57.40 33.19 35.60 18.34 -38.38 27.38 21.13 -
EY -1.74 3.01 2.81 5.45 -2.61 3.65 4.73 -
DY 1.79 1.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.83 0.89 0.62 0.58 0.54 3.68%

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