[NIHSIN] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -19.71%
YoY- 3787.72%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 36,370 40,144 38,096 45,936 48,128 48,160 44,836 -12.98%
PBT -6,432 -9,656 396 3,099 3,390 1,478 900 -
Tax -182 -278 -176 -883 -630 -420 -268 -22.68%
NP -6,614 -9,934 220 2,216 2,760 1,058 632 -
-
NP to SH -6,514 -9,818 220 2,216 2,760 1,058 632 -
-
Tax Rate - - 44.44% 28.49% 18.58% 28.42% 29.78% -
Total Cost 42,985 50,078 37,876 43,720 45,368 47,102 44,204 -1.84%
-
Net Worth 70,106 71,680 68,750 57,615 62,100 59,799 58,685 12.54%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 70,106 71,680 68,750 57,615 62,100 59,799 58,685 12.54%
NOSH 238,353 217,212 275,000 221,600 230,000 229,999 225,714 3.68%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -18.19% -24.75% 0.58% 4.82% 5.73% 2.20% 1.41% -
ROE -9.29% -13.70% 0.32% 3.85% 4.44% 1.77% 1.08% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 16.60 18.48 13.85 20.73 20.93 20.94 19.86 -11.23%
EPS -2.97 -4.52 0.08 1.00 1.20 0.46 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.33 0.25 0.26 0.27 0.26 0.26 14.80%
Adjusted Per Share Value based on latest NOSH - 208,571
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.35 7.01 6.65 8.02 8.40 8.40 7.82 -12.92%
EPS -1.14 -1.71 0.04 0.39 0.48 0.18 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1223 0.1251 0.12 0.1005 0.1084 0.1044 0.1024 12.53%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.28 0.27 0.34 0.30 0.25 0.28 0.295 -
P/RPS 1.69 1.46 2.45 1.45 1.19 1.34 1.49 8.73%
P/EPS -9.42 -5.97 425.00 30.00 20.83 60.87 105.36 -
EY -10.62 -16.74 0.24 3.33 4.80 1.64 0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 1.36 1.15 0.93 1.08 1.13 -15.31%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 18/05/16 25/02/16 18/11/15 19/08/15 21/05/15 -
Price 0.275 0.30 0.285 0.36 0.36 0.25 0.295 -
P/RPS 1.66 1.62 2.06 1.74 1.72 1.19 1.49 7.44%
P/EPS -9.25 -6.64 356.25 36.00 30.00 54.35 105.36 -
EY -10.81 -15.07 0.28 2.78 3.33 1.84 0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 1.14 1.38 1.33 0.96 1.13 -16.60%

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