[NIHSIN] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 160.87%
YoY- 475.68%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 40,144 38,096 45,936 48,128 48,160 44,836 40,727 -0.95%
PBT -9,656 396 3,099 3,390 1,478 900 572 -
Tax -278 -176 -883 -630 -420 -268 -515 -33.72%
NP -9,934 220 2,216 2,760 1,058 632 57 -
-
NP to SH -9,818 220 2,216 2,760 1,058 632 57 -
-
Tax Rate - 44.44% 28.49% 18.58% 28.42% 29.78% 90.03% -
Total Cost 50,078 37,876 43,720 45,368 47,102 44,204 40,670 14.89%
-
Net Worth 71,680 68,750 57,615 62,100 59,799 58,685 74,099 -2.19%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 28 -
Div Payout % - - - - - - 50.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 71,680 68,750 57,615 62,100 59,799 58,685 74,099 -2.19%
NOSH 217,212 275,000 221,600 230,000 229,999 225,714 285,000 -16.57%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -24.75% 0.58% 4.82% 5.73% 2.20% 1.41% 0.14% -
ROE -13.70% 0.32% 3.85% 4.44% 1.77% 1.08% 0.08% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 18.48 13.85 20.73 20.93 20.94 19.86 14.29 18.71%
EPS -4.52 0.08 1.00 1.20 0.46 0.28 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.33 0.25 0.26 0.27 0.26 0.26 0.26 17.24%
Adjusted Per Share Value based on latest NOSH - 229,999
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.01 6.65 8.02 8.40 8.40 7.82 7.11 -0.94%
EPS -1.71 0.04 0.39 0.48 0.18 0.11 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1251 0.12 0.1005 0.1084 0.1044 0.1024 0.1293 -2.17%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.27 0.34 0.30 0.25 0.28 0.295 0.335 -
P/RPS 1.46 2.45 1.45 1.19 1.34 1.49 2.34 -27.00%
P/EPS -5.97 425.00 30.00 20.83 60.87 105.36 1,675.00 -
EY -16.74 0.24 3.33 4.80 1.64 0.95 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.82 1.36 1.15 0.93 1.08 1.13 1.29 -26.09%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 18/05/16 25/02/16 18/11/15 19/08/15 21/05/15 16/02/15 -
Price 0.30 0.285 0.36 0.36 0.25 0.295 0.405 -
P/RPS 1.62 2.06 1.74 1.72 1.19 1.49 2.83 -31.08%
P/EPS -6.64 356.25 36.00 30.00 54.35 105.36 2,025.00 -
EY -15.07 0.28 2.78 3.33 1.84 0.95 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.91 1.14 1.38 1.33 0.96 1.13 1.56 -30.20%

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