[NIHSIN] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -51.52%
YoY- -432.67%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 28,839 34,730 30,617 25,289 31,117 33,195 39,612 -5.15%
PBT -7,607 -4,451 -7,275 1,873 -6,764 1,769 2,593 -
Tax 158 -556 828 49 609 396 -526 -
NP -7,449 -5,007 -6,447 1,922 -6,155 2,165 2,067 -
-
NP to SH -7,340 -4,982 -6,394 1,922 -6,155 2,167 2,085 -
-
Tax Rate - - - -2.62% - -22.39% 20.29% -
Total Cost 36,288 39,737 37,064 23,367 37,272 31,030 37,545 -0.56%
-
Net Worth 89,039 96,777 90,403 87,876 85,302 93,167 81,489 1.48%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 89,039 96,777 90,403 87,876 85,302 93,167 81,489 1.48%
NOSH 573,015 573,015 510,494 324,209 321,514 321,514 259,085 14.13%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -25.83% -14.42% -21.06% 7.60% -19.78% 6.52% 5.22% -
ROE -8.24% -5.15% -7.07% 2.19% -7.22% 2.33% 2.56% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.51 6.82 7.11 8.06 9.85 11.40 17.99 -17.89%
EPS -1.40 -0.98 -1.49 0.61 -1.95 0.74 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.19 0.21 0.28 0.27 0.32 0.37 -12.15%
Adjusted Per Share Value based on latest NOSH - 510,494
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.58 6.72 5.92 4.89 6.02 6.42 7.66 -5.14%
EPS -1.42 -0.96 -1.24 0.37 -1.19 0.42 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1722 0.1871 0.1748 0.1699 0.165 0.1802 0.1576 1.48%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.115 0.14 0.12 0.28 0.15 0.25 0.23 -
P/RPS 2.09 2.05 1.69 3.47 1.52 2.19 1.28 8.51%
P/EPS -8.21 -14.31 -8.08 45.72 -7.70 33.59 24.30 -
EY -12.19 -6.99 -12.38 2.19 -12.99 2.98 4.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.57 1.00 0.56 0.78 0.62 1.55%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 24/02/22 25/02/21 28/02/20 27/02/19 22/02/18 -
Price 0.105 0.125 0.11 0.175 0.125 0.265 0.20 -
P/RPS 1.91 1.83 1.55 2.17 1.27 2.32 1.11 9.46%
P/EPS -7.49 -12.78 -7.41 28.58 -6.42 35.60 21.13 -
EY -13.35 -7.82 -13.50 3.50 -15.59 2.81 4.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.52 0.63 0.46 0.83 0.54 2.32%

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