[NIHSIN] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 1236.84%
YoY- -48.96%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 45,936 46,684 44,914 41,572 40,727 44,561 47,625 -2.37%
PBT 3,099 3,163 1,360 1,163 572 1,327 2,400 18.52%
Tax -883 -485 -382 -401 -515 -1,129 -1,252 -20.71%
NP 2,216 2,678 978 762 57 198 1,148 54.84%
-
NP to SH 2,216 2,678 978 762 57 198 1,148 54.84%
-
Tax Rate 28.49% 15.33% 28.09% 34.48% 90.03% 85.08% 52.17% -
Total Cost 43,720 44,006 43,936 40,810 40,670 44,363 46,477 -3.98%
-
Net Worth 54,228 62,100 60,287 58,685 60,799 59,057 83,199 -24.76%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 31 31 31 31 -
Div Payout % - - - 4.20% 56.14% 16.16% 2.79% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 54,228 62,100 60,287 58,685 60,799 59,057 83,199 -24.76%
NOSH 208,571 229,999 231,875 225,714 233,846 227,142 319,999 -24.76%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.82% 5.74% 2.18% 1.83% 0.14% 0.44% 2.41% -
ROE 4.09% 4.31% 1.62% 1.30% 0.09% 0.34% 1.38% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.02 20.30 19.37 18.42 17.42 19.62 14.88 29.76%
EPS 1.06 1.16 0.42 0.34 0.02 0.09 0.36 105.02%
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -
NAPS 0.26 0.27 0.26 0.26 0.26 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 225,714
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.02 8.15 7.84 7.25 7.11 7.78 8.31 -2.33%
EPS 0.39 0.47 0.17 0.13 0.01 0.03 0.20 55.89%
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -
NAPS 0.0946 0.1084 0.1052 0.1024 0.1061 0.1031 0.1452 -24.78%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.30 0.25 0.28 0.295 0.335 0.47 0.185 -
P/RPS 1.36 1.23 1.45 1.60 1.92 2.40 1.24 6.33%
P/EPS 28.24 21.47 66.39 87.38 1,374.36 539.18 51.57 -32.99%
EY 3.54 4.66 1.51 1.14 0.07 0.19 1.94 49.16%
DY 0.00 0.00 0.00 0.05 0.04 0.03 0.05 -
P/NAPS 1.15 0.93 1.08 1.13 1.29 1.81 0.71 37.79%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 19/08/15 21/05/15 16/02/15 19/11/14 21/08/14 -
Price 0.36 0.36 0.25 0.295 0.405 0.45 0.325 -
P/RPS 1.63 1.77 1.29 1.60 2.33 2.29 2.18 -17.57%
P/EPS 33.88 30.92 59.27 87.38 1,661.54 516.23 90.59 -47.99%
EY 2.95 3.23 1.69 1.14 0.06 0.19 1.10 92.68%
DY 0.00 0.00 0.00 0.05 0.03 0.03 0.03 -
P/NAPS 1.38 1.33 0.96 1.13 1.56 1.73 1.25 6.79%

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