[NIHSIN] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -79.25%
YoY- 18.96%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 29,610 26,628 34,730 35,496 34,544 35,064 30,617 -2.21%
PBT -5,864 -4,720 -4,451 -3,462 -2,132 308 -7,275 -13.42%
Tax -104 -236 -556 42 224 -132 828 -
NP -5,968 -4,956 -5,007 -3,420 -1,908 176 -6,447 -5.03%
-
NP to SH -5,922 -4,988 -4,982 -3,420 -1,908 176 -6,394 -4.99%
-
Tax Rate - - - - - 42.86% - -
Total Cost 35,578 31,584 39,737 38,916 36,452 34,888 37,064 -2.69%
-
Net Worth 94,329 94,329 96,777 96,777 94,977 90,403 90,403 2.88%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 94,329 94,329 96,777 96,777 94,977 90,403 90,403 2.88%
NOSH 573,015 573,015 573,015 569,584 569,584 526,703 510,494 8.02%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -20.16% -18.61% -14.42% -9.63% -5.52% 0.50% -21.06% -
ROE -6.28% -5.29% -5.15% -3.53% -2.01% 0.19% -7.07% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.65 5.08 6.82 6.97 6.91 8.15 7.11 -14.24%
EPS -1.14 -0.96 -0.98 -0.67 -0.38 0.04 -1.49 -16.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.19 0.19 0.19 0.21 0.21 -9.79%
Adjusted Per Share Value based on latest NOSH - 569,584
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.17 4.65 6.06 6.19 6.03 6.12 5.34 -2.13%
EPS -1.03 -0.87 -0.87 -0.60 -0.33 0.03 -1.12 -5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1646 0.1646 0.1689 0.1689 0.1658 0.1578 0.1578 2.86%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.12 0.10 0.14 0.10 0.085 0.095 0.12 -
P/RPS 2.12 1.97 2.05 1.43 1.23 1.17 1.69 16.36%
P/EPS -10.62 -10.51 -14.31 -14.89 -22.27 232.37 -8.08 20.04%
EY -9.42 -9.52 -6.99 -6.71 -4.49 0.43 -12.38 -16.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.56 0.74 0.53 0.45 0.45 0.57 11.41%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 27/02/23 29/11/22 29/08/22 23/05/22 24/02/22 -
Price 0.11 0.09 0.125 0.14 0.09 0.09 0.11 -
P/RPS 1.95 1.77 1.83 2.01 1.30 1.10 1.55 16.58%
P/EPS -9.73 -9.46 -12.78 -20.85 -23.58 220.14 -7.41 19.97%
EY -10.27 -10.58 -7.82 -4.80 -4.24 0.45 -13.50 -16.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 0.66 0.74 0.47 0.43 0.52 11.26%

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