[NIHSIN] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 67.41%
YoY- 310.76%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 29,722 41,068 40,144 48,160 39,786 54,836 44,244 -6.41%
PBT -5,734 1,412 -9,656 1,478 -98 2,378 950 -
Tax -198 -424 -278 -420 -686 -900 -914 -22.49%
NP -5,932 988 -9,934 1,058 -784 1,478 36 -
-
NP to SH -5,930 1,018 -9,818 1,058 -502 1,478 36 -
-
Tax Rate - 30.03% - 28.42% - 37.85% 96.21% -
Total Cost 35,654 40,080 50,078 47,102 40,570 53,358 44,208 -3.51%
-
Net Worth 86,451 73,858 71,680 59,799 38,388 60,043 46,799 10.76%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - 29 46 - -
Div Payout % - - - - 0.00% 3.12% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 86,451 73,858 71,680 59,799 38,388 60,043 46,799 10.76%
NOSH 321,514 238,353 217,212 229,999 147,647 230,937 180,000 10.14%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -19.96% 2.41% -24.75% 2.20% -1.97% 2.70% 0.08% -
ROE -6.86% 1.38% -13.70% 1.77% -1.31% 2.46% 0.08% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.31 18.91 18.48 20.94 26.95 23.74 24.58 -13.47%
EPS -2.06 0.46 -4.52 0.46 -0.34 0.64 0.02 -
DPS 0.00 0.00 0.00 0.00 0.02 0.02 0.00 -
NAPS 0.30 0.34 0.33 0.26 0.26 0.26 0.26 2.41%
Adjusted Per Share Value based on latest NOSH - 231,875
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.19 7.17 7.01 8.40 6.94 9.57 7.72 -6.40%
EPS -1.03 0.18 -1.71 0.18 -0.09 0.26 0.01 -
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.00 -
NAPS 0.1509 0.1289 0.1251 0.1044 0.067 0.1048 0.0817 10.76%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.16 0.25 0.27 0.28 0.185 0.14 0.15 -
P/RPS 1.55 1.32 1.46 1.34 0.69 0.59 0.61 16.80%
P/EPS -7.78 53.35 -5.97 60.87 -54.41 21.88 750.00 -
EY -12.86 1.87 -16.74 1.64 -1.84 4.57 0.13 -
DY 0.00 0.00 0.00 0.00 0.11 0.14 0.00 -
P/NAPS 0.53 0.74 0.82 1.08 0.71 0.54 0.58 -1.49%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 23/08/17 24/08/16 19/08/15 21/08/14 19/08/13 24/08/12 -
Price 0.185 0.25 0.30 0.25 0.325 0.135 0.16 -
P/RPS 1.79 1.32 1.62 1.19 1.21 0.57 0.65 18.38%
P/EPS -8.99 53.35 -6.64 54.35 -95.59 21.09 800.00 -
EY -11.12 1.87 -15.07 1.84 -1.05 4.74 0.13 -
DY 0.00 0.00 0.00 0.00 0.06 0.15 0.00 -
P/NAPS 0.62 0.74 0.91 0.96 1.25 0.52 0.62 0.00%

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