[NIHSIN] QoQ Cumulative 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- 291.3%
YoY- 475.68%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 20,072 9,524 45,936 36,096 24,080 11,209 40,727 -37.63%
PBT -4,828 99 3,099 2,543 739 225 572 -
Tax -139 -44 -883 -473 -210 -67 -515 -58.26%
NP -4,967 55 2,216 2,070 529 158 57 -
-
NP to SH -4,909 55 2,216 2,070 529 158 57 -
-
Tax Rate - 44.44% 28.49% 18.60% 28.42% 29.78% 90.03% -
Total Cost 25,039 9,469 43,720 34,026 23,551 11,051 40,670 -27.65%
-
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 -6.85% 0.08% 3.85% 3.33% 0.88% 0.27% 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 9.24 3.46 20.73 15.69 10.47 4.97 14.29 -25.24%
EPS -2.26 0.02 1.00 0.90 0.23 0.07 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 3.50 1.66 8.02 6.30 4.20 1.96 7.11 -37.68%
EPS -0.86 0.01 0.39 0.36 0.09 0.03 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 2.92 9.82 1.45 1.59 2.67 5.94 2.34 15.92%
P/EPS -11.95 1,700.00 30.00 27.78 121.74 421.43 1,675.00 -
EY -8.37 0.06 3.33 3.60 0.82 0.24 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 3.25 8.23 1.74 2.29 2.39 5.94 2.83 9.67%
P/EPS -13.27 1,425.00 36.00 40.00 108.70 421.43 2,025.00 -
EY -7.53 0.07 2.78 2.50 0.92 0.24 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