[NIHSIN] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -17.25%
YoY- 3787.72%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 37,118 41,928 44,251 45,936 46,684 44,914 41,572 -7.25%
PBT -4,268 -2,468 2,973 3,099 3,163 1,360 1,163 -
Tax -547 -812 -860 -883 -485 -382 -401 22.92%
NP -4,815 -3,280 2,113 2,216 2,678 978 762 -
-
NP to SH -4,740 -3,222 2,113 2,216 2,678 978 762 -
-
Tax Rate - - 28.93% 28.49% 15.33% 28.09% 34.48% -
Total Cost 41,933 45,208 42,138 43,720 44,006 43,936 40,810 1.82%
-
Net Worth 70,106 71,533 68,750 54,228 62,100 60,287 58,685 12.54%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - 31 -
Div Payout % - - - - - - 4.20% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 70,106 71,533 68,750 54,228 62,100 60,287 58,685 12.54%
NOSH 238,353 216,768 275,000 208,571 229,999 231,875 225,714 3.68%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -12.97% -7.82% 4.78% 4.82% 5.74% 2.18% 1.83% -
ROE -6.76% -4.50% 3.07% 4.09% 4.31% 1.62% 1.30% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 16.94 19.34 16.09 22.02 20.30 19.37 18.42 -5.41%
EPS -2.16 -1.49 0.77 1.06 1.16 0.42 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.32 0.33 0.25 0.26 0.27 0.26 0.26 14.80%
Adjusted Per Share Value based on latest NOSH - 208,571
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.18 8.11 8.56 8.88 9.03 8.69 8.04 -7.24%
EPS -0.92 -0.62 0.41 0.43 0.52 0.19 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.1356 0.1383 0.1329 0.1049 0.1201 0.1166 0.1135 12.55%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.28 0.27 0.34 0.30 0.25 0.28 0.295 -
P/RPS 1.65 1.40 2.11 1.36 1.23 1.45 1.60 2.06%
P/EPS -12.94 -18.16 44.25 28.24 21.47 66.39 87.38 -
EY -7.73 -5.51 2.26 3.54 4.66 1.51 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 0.88 0.82 1.36 1.15 0.93 1.08 1.13 -15.31%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 18/05/16 25/02/16 18/11/15 19/08/15 21/05/15 -
Price 0.275 0.30 0.285 0.36 0.36 0.25 0.295 -
P/RPS 1.62 1.55 1.77 1.63 1.77 1.29 1.60 0.82%
P/EPS -12.71 -20.18 37.09 33.88 30.92 59.27 87.38 -
EY -7.87 -4.95 2.70 2.95 3.23 1.69 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 0.86 0.91 1.14 1.38 1.33 0.96 1.13 -16.60%

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