[NIHSIN] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 32.47%
YoY- -384.03%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 23,964 20,298 22,228 31,117 28,481 29,594 30,832 -15.42%
PBT 924 -9,082 -23,556 -6,764 -9,008 -11,810 -3,336 -
Tax 6 -46 -180 609 -106 -154 -260 -
NP 930 -9,128 -23,736 -6,155 -9,114 -11,964 -3,596 -
-
NP to SH 930 -9,128 -23,736 -6,155 -9,114 -11,964 -3,596 -
-
Tax Rate -0.65% - - - - - - -
Total Cost 23,033 29,426 45,964 37,272 37,595 41,558 34,428 -23.45%
-
Net Worth 87,802 82,139 83,141 85,302 85,199 84,991 90,616 -2.07%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - 3,499 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 87,802 82,139 83,141 85,302 85,199 84,991 90,616 -2.07%
NOSH 323,354 321,514 321,514 321,514 321,514 321,514 321,514 0.38%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 3.88% -44.97% -106.78% -19.78% -32.00% -40.43% -11.66% -
ROE 1.06% -11.11% -28.55% -7.22% -10.70% -14.08% -3.97% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.64 6.43 6.95 9.85 9.03 9.40 9.87 -15.65%
EPS 0.29 -2.88 -7.44 -1.95 -2.89 -3.80 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.12 -
NAPS 0.28 0.26 0.26 0.27 0.27 0.27 0.29 -2.30%
Adjusted Per Share Value based on latest NOSH - 321,514
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.18 3.54 3.88 5.43 4.97 5.16 5.38 -15.44%
EPS 0.16 -1.59 -4.14 -1.07 -1.59 -2.09 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.61 -
NAPS 0.1532 0.1433 0.1451 0.1489 0.1487 0.1483 0.1581 -2.07%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.195 0.205 0.075 0.15 0.155 0.18 0.285 -
P/RPS 2.55 3.19 1.08 1.52 1.72 1.91 2.89 -7.98%
P/EPS 65.70 -7.10 -1.01 -7.70 -5.37 -4.74 -24.76 -
EY 1.52 -14.09 -98.97 -12.99 -18.64 -21.12 -4.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.93 -
P/NAPS 0.70 0.79 0.29 0.56 0.57 0.67 0.98 -20.04%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 26/08/20 30/06/20 28/02/20 20/11/19 21/08/19 30/05/19 -
Price 0.225 0.23 0.205 0.125 0.16 0.155 0.15 -
P/RPS 2.94 3.58 2.95 1.27 1.77 1.65 1.52 55.05%
P/EPS 75.81 -7.96 -2.76 -6.42 -5.54 -4.08 -13.03 -
EY 1.32 -12.56 -36.21 -15.59 -18.05 -24.52 -7.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.47 -
P/NAPS 0.80 0.88 0.79 0.46 0.59 0.57 0.52 33.16%

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