[NIHSIN] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 102.75%
YoY- 105.77%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 28,212 26,628 35,064 30,352 22,228 30,832 29,976 -1.00%
PBT -5,924 -4,720 308 -3,124 -23,556 -3,336 -384 57.71%
Tax -68 -236 -132 76 -180 -260 -192 -15.87%
NP -5,992 -4,956 176 -3,048 -23,736 -3,596 -576 47.69%
-
NP to SH -6,016 -4,988 176 -3,048 -23,736 -3,596 -576 47.79%
-
Tax Rate - - 42.86% - - - - -
Total Cost 34,204 31,584 34,888 33,400 45,964 34,428 30,552 1.89%
-
Net Worth 89,023 94,329 90,403 78,468 83,141 90,616 87,621 0.26%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - 3,499 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 89,023 94,329 90,403 78,468 83,141 90,616 87,621 0.26%
NOSH 573,015 573,015 526,703 459,314 321,514 321,514 321,514 10.10%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -21.24% -18.61% 0.50% -10.04% -106.78% -11.66% -1.92% -
ROE -6.76% -5.29% 0.19% -3.88% -28.55% -3.97% -0.66% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5.39 5.08 8.15 8.51 6.95 9.87 10.61 -10.66%
EPS -1.16 -0.96 0.04 -0.84 -7.44 -1.16 -0.20 34.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.12 0.00 -
NAPS 0.17 0.18 0.21 0.22 0.26 0.29 0.31 -9.51%
Adjusted Per Share Value based on latest NOSH - 526,703
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5.46 5.15 6.78 5.87 4.30 5.96 5.80 -1.00%
EPS -1.16 -0.96 0.03 -0.59 -4.59 -0.70 -0.11 48.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.68 0.00 -
NAPS 0.1721 0.1824 0.1748 0.1517 0.1608 0.1752 0.1694 0.26%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.105 0.10 0.095 0.145 0.075 0.285 0.165 -
P/RPS 1.95 1.97 1.17 1.70 1.08 2.89 1.56 3.78%
P/EPS -9.14 -10.51 232.37 -16.97 -1.01 -24.76 -80.97 -30.45%
EY -10.94 -9.52 0.43 -5.89 -98.97 -4.04 -1.24 43.69%
DY 0.00 0.00 0.00 0.00 0.00 3.93 0.00 -
P/NAPS 0.62 0.56 0.45 0.66 0.29 0.98 0.53 2.64%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 30/05/23 23/05/22 25/05/21 30/06/20 30/05/19 24/05/18 -
Price 0.11 0.09 0.09 0.14 0.205 0.15 0.18 -
P/RPS 2.04 1.77 1.10 1.65 2.95 1.52 1.70 3.08%
P/EPS -9.58 -9.46 220.14 -16.38 -2.76 -13.03 -88.33 -30.91%
EY -10.44 -10.58 0.45 -6.10 -36.21 -7.67 -1.13 44.80%
DY 0.00 0.00 0.00 0.00 0.00 7.47 0.00 -
P/NAPS 0.65 0.50 0.43 0.64 0.79 0.52 0.58 1.91%

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