[NIHSIN] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -25.9%
YoY- -12.29%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 28,839 27,989 32,263 32,621 34,730 35,466 32,461 -7.56%
PBT -7,607 -7,522 -6,317 -5,708 -4,451 -6,684 -6,704 8.76%
Tax 158 -702 -720 -582 -556 837 914 -68.86%
NP -7,449 -8,224 -7,037 -6,290 -5,007 -5,847 -5,790 18.23%
-
NP to SH -7,340 -8,150 -6,991 -6,275 -4,984 -5,794 -5,737 17.80%
-
Tax Rate - - - - - - - -
Total Cost 36,288 36,213 39,300 38,911 39,737 41,313 38,251 -3.44%
-
Net Worth 89,039 94,283 94,329 94,329 96,777 96,777 94,977 -4.20%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 89,039 94,283 94,329 94,329 96,777 96,777 94,977 -4.20%
NOSH 573,015 573,015 573,015 573,015 573,015 569,584 569,584 0.40%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -25.83% -29.38% -21.81% -19.28% -14.42% -16.49% -17.84% -
ROE -8.24% -8.64% -7.41% -6.65% -5.15% -5.99% -6.04% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 5.51 5.34 6.16 6.22 6.82 6.96 6.49 -10.31%
EPS -1.40 -1.56 -1.33 -1.20 -0.98 -1.14 -1.15 13.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.18 0.18 0.19 0.19 0.19 -7.12%
Adjusted Per Share Value based on latest NOSH - 573,015
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 5.03 4.88 5.63 5.69 6.06 6.19 5.66 -7.54%
EPS -1.28 -1.42 -1.22 -1.10 -0.87 -1.01 -1.00 17.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1554 0.1645 0.1646 0.1646 0.1689 0.1689 0.1658 -4.21%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.115 0.12 0.12 0.10 0.14 0.10 0.085 -
P/RPS 2.09 2.25 1.95 1.61 2.05 1.44 1.31 36.42%
P/EPS -8.21 -7.71 -9.00 -8.35 -14.31 -8.79 -7.41 7.05%
EY -12.19 -12.97 -11.12 -11.97 -6.99 -11.38 -13.50 -6.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.67 0.67 0.56 0.74 0.53 0.45 31.58%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 30/08/23 30/05/23 27/02/23 29/11/22 29/08/22 -
Price 0.105 0.12 0.11 0.09 0.125 0.14 0.09 -
P/RPS 1.91 2.25 1.79 1.45 1.83 2.01 1.39 23.52%
P/EPS -7.49 -7.71 -8.25 -7.52 -12.77 -12.31 -7.84 -2.99%
EY -13.35 -12.97 -12.13 -13.30 -7.83 -8.13 -12.75 3.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.61 0.50 0.66 0.74 0.47 20.22%

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