[NIHSIN] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
18-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 129.11%
YoY- 117.52%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 35,466 29,089 27,729 31,157 33,551 39,999 37,118 -0.75%
PBT -6,684 -2,008 685 -8,222 4,756 1,336 -4,268 7.75%
Tax 837 67 694 352 -247 -637 -547 -
NP -5,847 -1,941 1,379 -7,870 4,509 699 -4,815 3.28%
-
NP to SH -5,794 -1,941 1,379 -7,869 4,512 745 -4,740 3.40%
-
Tax Rate - - -101.31% - 5.19% 47.68% - -
Total Cost 41,313 31,030 26,350 39,027 29,042 39,300 41,933 -0.24%
-
Net Worth 96,777 82,840 87,802 85,199 92,901 77,000 70,106 5.51%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - 874 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 96,777 82,840 87,802 85,199 92,901 77,000 70,106 5.51%
NOSH 569,584 507,802 323,354 321,514 321,514 220,000 238,353 15.61%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -16.49% -6.67% 4.97% -25.26% 13.44% 1.75% -12.97% -
ROE -5.99% -2.34% 1.57% -9.24% 4.86% 0.97% -6.76% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 6.96 7.02 8.84 9.87 11.56 18.18 16.94 -13.77%
EPS -1.14 -0.47 0.44 -2.49 1.55 0.34 -2.16 -10.09%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.28 0.27 0.32 0.35 0.32 -8.31%
Adjusted Per Share Value based on latest NOSH - 323,354
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 6.86 5.62 5.36 6.02 6.49 7.73 7.18 -0.75%
EPS -1.12 -0.38 0.27 -1.52 0.87 0.14 -0.92 3.33%
DPS 0.00 0.00 0.00 0.17 0.00 0.00 0.00 -
NAPS 0.1871 0.1602 0.1698 0.1648 0.1796 0.1489 0.1356 5.50%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.10 0.135 0.195 0.155 0.295 0.26 0.28 -
P/RPS 1.44 1.92 2.21 1.57 2.55 1.43 1.65 -2.24%
P/EPS -8.79 -28.81 44.34 -6.22 18.98 76.78 -12.94 -6.23%
EY -11.38 -3.47 2.26 -16.09 5.27 1.30 -7.73 6.65%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.70 0.57 0.92 0.74 0.88 -8.09%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 23/11/21 18/11/20 20/11/19 29/11/18 21/11/17 23/11/16 -
Price 0.14 0.13 0.225 0.16 0.285 0.26 0.275 -
P/RPS 2.01 1.85 2.54 1.62 2.47 1.43 1.62 3.65%
P/EPS -12.31 -27.74 51.16 -6.42 18.34 76.78 -12.71 -0.53%
EY -8.13 -3.60 1.95 -15.59 5.45 1.30 -7.87 0.54%
DY 0.00 0.00 0.00 1.73 0.00 0.00 0.00 -
P/NAPS 0.74 0.65 0.80 0.59 0.89 0.74 0.86 -2.47%

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