[NIHSIN] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 140.95%
YoY- -63.4%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 10,117 10,548 12,871 9,529 12,780 10,377 9,157 1.67%
PBT 537 -4,927 514 317 849 -205 -14 -
Tax -112 -95 -143 -162 -237 -203 -196 -8.89%
NP 425 -5,022 371 155 612 -408 -210 -
-
NP to SH 426 -4,964 371 224 612 -408 -210 -
-
Tax Rate 20.86% - 27.82% 51.10% 27.92% - - -
Total Cost 9,692 15,570 12,500 9,374 12,168 10,785 9,367 0.56%
-
Net Worth 73,858 71,533 60,287 83,199 61,199 58,933 54,666 5.13%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - 31 23 - - -
Div Payout % - - - 14.29% 3.85% - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 73,858 71,533 60,287 83,199 61,199 58,933 54,666 5.13%
NOSH 238,353 216,768 231,875 319,999 235,384 226,666 227,777 0.75%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.20% -47.61% 2.88% 1.63% 4.79% -3.93% -2.29% -
ROE 0.58% -6.94% 0.62% 0.27% 1.00% -0.69% -0.38% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.66 4.87 5.55 2.98 5.43 4.58 4.02 2.49%
EPS 0.20 -2.29 0.16 0.07 0.26 -0.18 -0.09 -
DPS 0.00 0.00 0.00 0.01 0.01 0.00 0.00 -
NAPS 0.34 0.33 0.26 0.26 0.26 0.26 0.24 5.97%
Adjusted Per Share Value based on latest NOSH - 319,999
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.96 2.04 2.49 1.84 2.47 2.01 1.77 1.71%
EPS 0.08 -0.96 0.07 0.04 0.12 -0.08 -0.04 -
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.1428 0.1383 0.1166 0.1609 0.1183 0.114 0.1057 5.13%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.25 0.27 0.28 0.185 0.14 0.15 0.13 -
P/RPS 5.37 5.55 5.04 6.21 2.58 3.28 3.23 8.83%
P/EPS 127.48 -11.79 175.00 264.29 53.85 -83.33 -141.01 -
EY 0.78 -8.48 0.57 0.38 1.86 -1.20 -0.71 -
DY 0.00 0.00 0.00 0.05 0.07 0.00 0.00 -
P/NAPS 0.74 0.82 1.08 0.71 0.54 0.58 0.54 5.38%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 24/08/16 19/08/15 21/08/14 19/08/13 24/08/12 16/08/11 -
Price 0.25 0.30 0.25 0.325 0.135 0.16 0.115 -
P/RPS 5.37 6.17 4.50 10.91 2.49 3.49 2.86 11.06%
P/EPS 127.48 -13.10 156.25 464.29 51.92 -88.89 -124.74 -
EY 0.78 -7.63 0.64 0.22 1.93 -1.13 -0.80 -
DY 0.00 0.00 0.00 0.03 0.07 0.00 0.00 -
P/NAPS 0.74 0.91 0.96 1.25 0.52 0.62 0.48 7.47%

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