[NIHSIN] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -174.76%
YoY- -375.6%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 30,568 26,469 33,131 33,939 38,279 41,928 44,914 -6.20%
PBT 4,777 -5,400 -1,269 -980 974 -2,468 1,360 23.26%
Tax 98 663 418 -413 -532 -812 -382 -
NP 4,875 -4,737 -851 -1,393 442 -3,280 978 30.66%
-
NP to SH 4,875 -4,737 -850 -1,389 504 -3,222 978 30.66%
-
Tax Rate -2.05% - - - 54.62% - 28.09% -
Total Cost 25,693 31,206 33,982 35,332 37,837 45,208 43,936 -8.54%
-
Net Worth 87,489 82,139 84,991 86,451 73,858 71,533 60,287 6.39%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 874 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 87,489 82,139 84,991 86,451 73,858 71,533 60,287 6.39%
NOSH 460,697 321,514 321,514 321,514 238,353 216,768 231,875 12.11%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 15.95% -17.90% -2.57% -4.10% 1.15% -7.82% 2.18% -
ROE 5.57% -5.77% -1.00% -1.61% 0.68% -4.50% 1.62% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 7.69 8.38 10.53 11.78 17.62 19.34 19.37 -14.25%
EPS 1.23 -1.50 -0.27 -0.48 0.23 -1.49 0.42 19.59%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.26 0.27 0.30 0.34 0.33 0.26 -2.74%
Adjusted Per Share Value based on latest NOSH - 321,514
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 5.91 5.12 6.41 6.56 7.40 8.11 8.69 -6.21%
EPS 0.94 -0.92 -0.16 -0.27 0.10 -0.62 0.19 30.50%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.00 -
NAPS 0.1692 0.1588 0.1643 0.1672 0.1428 0.1383 0.1166 6.39%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.12 0.205 0.18 0.16 0.25 0.27 0.28 -
P/RPS 1.56 2.45 1.71 1.36 1.42 1.40 1.45 1.22%
P/EPS 9.79 -13.67 -66.66 -33.19 107.75 -18.16 66.39 -27.29%
EY 10.22 -7.31 -1.50 -3.01 0.93 -5.51 1.51 37.49%
DY 0.00 0.00 1.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.79 0.67 0.53 0.74 0.82 1.08 -10.62%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 26/08/20 21/08/19 27/08/18 23/08/17 24/08/16 19/08/15 -
Price 0.13 0.23 0.155 0.185 0.25 0.30 0.25 -
P/RPS 1.69 2.75 1.47 1.57 1.42 1.55 1.29 4.59%
P/EPS 10.60 -15.34 -57.40 -38.38 107.75 -20.18 59.27 -24.91%
EY 9.43 -6.52 -1.74 -2.61 0.93 -4.95 1.69 33.14%
DY 0.00 0.00 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.88 0.57 0.62 0.74 0.91 0.96 -7.78%

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