[NIHSIN] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 107.76%
YoY- -97.5%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 48,128 48,160 44,836 40,727 40,185 39,786 41,456 10.45%
PBT 3,390 1,478 900 572 -64 -98 -1,464 -
Tax -630 -420 -268 -515 -670 -686 -724 -8.84%
NP 2,760 1,058 632 57 -734 -784 -2,188 -
-
NP to SH 2,760 1,058 632 57 -734 -502 -2,188 -
-
Tax Rate 18.58% 28.42% 29.78% 90.03% - - - -
Total Cost 45,368 47,102 44,204 40,670 40,919 40,570 43,644 2.61%
-
Net Worth 62,100 59,799 58,685 74,099 59,691 38,388 59,258 3.16%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 28 30 29 - -
Div Payout % - - - 50.00% 0.00% 0.00% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 62,100 59,799 58,685 74,099 59,691 38,388 59,258 3.16%
NOSH 230,000 229,999 225,714 285,000 229,583 147,647 227,916 0.60%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.73% 2.20% 1.41% 0.14% -1.83% -1.97% -5.28% -
ROE 4.44% 1.77% 1.08% 0.08% -1.23% -1.31% -3.69% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.93 20.94 19.86 14.29 17.50 26.95 18.19 9.79%
EPS 1.20 0.46 0.28 0.02 -0.32 -0.34 -0.96 -
DPS 0.00 0.00 0.00 0.01 0.01 0.02 0.00 -
NAPS 0.27 0.26 0.26 0.26 0.26 0.26 0.26 2.54%
Adjusted Per Share Value based on latest NOSH - 233,846
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.40 8.40 7.82 7.11 7.01 6.94 7.23 10.50%
EPS 0.48 0.18 0.11 0.01 -0.13 -0.09 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.00 -
NAPS 0.1084 0.1044 0.1024 0.1293 0.1042 0.067 0.1034 3.19%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.25 0.28 0.295 0.335 0.47 0.185 0.19 -
P/RPS 1.19 1.34 1.49 2.34 2.69 0.69 1.04 9.38%
P/EPS 20.83 60.87 105.36 1,675.00 -146.88 -54.41 -19.79 -
EY 4.80 1.64 0.95 0.06 -0.68 -1.84 -5.05 -
DY 0.00 0.00 0.00 0.03 0.03 0.11 0.00 -
P/NAPS 0.93 1.08 1.13 1.29 1.81 0.71 0.73 17.50%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 19/08/15 21/05/15 16/02/15 19/11/14 21/08/14 21/05/14 -
Price 0.36 0.25 0.295 0.405 0.45 0.325 0.17 -
P/RPS 1.72 1.19 1.49 2.83 2.57 1.21 0.93 50.61%
P/EPS 30.00 54.35 105.36 2,025.00 -140.63 -95.59 -17.71 -
EY 3.33 1.84 0.95 0.05 -0.71 -1.05 -5.65 -
DY 0.00 0.00 0.00 0.02 0.03 0.06 0.00 -
P/NAPS 1.33 0.96 1.13 1.56 1.73 1.25 0.65 61.10%

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