[NIHSIN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -124.0%
YoY- -530.71%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 40,727 30,139 19,893 10,364 55,150 40,728 27,418 30.09%
PBT 572 -48 -49 -366 3,638 2,263 1,189 -38.52%
Tax -515 -503 -343 -181 -1,359 -733 -450 9.38%
NP 57 -551 -392 -547 2,279 1,530 739 -81.79%
-
NP to SH 57 -551 -251 -547 2,279 1,530 739 -81.79%
-
Tax Rate 90.03% - - - 37.36% 32.39% 37.85% -
Total Cost 40,670 30,690 20,285 10,911 52,871 39,198 26,679 32.35%
-
Net Worth 74,099 59,691 38,388 59,258 59,852 60,272 60,043 15.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 28 22 14 - 23 23 23 13.97%
Div Payout % 50.00% 0.00% 0.00% - 1.01% 1.52% 3.12% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 74,099 59,691 38,388 59,258 59,852 60,272 60,043 15.00%
NOSH 285,000 229,583 147,647 227,916 230,202 231,818 230,937 15.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.14% -1.83% -1.97% -5.28% 4.13% 3.76% 2.70% -
ROE 0.08% -0.92% -0.65% -0.92% 3.81% 2.54% 1.23% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.29 13.13 13.47 4.55 23.96 17.57 11.87 13.12%
EPS 0.02 -0.24 -0.17 -0.24 0.99 0.66 0.32 -84.17%
DPS 0.01 0.01 0.01 0.00 0.01 0.01 0.01 0.00%
NAPS 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 227,916
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.11 5.26 3.47 1.81 9.62 7.11 4.78 30.21%
EPS 0.01 -0.10 -0.04 -0.10 0.40 0.27 0.13 -81.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1293 0.1042 0.067 0.1034 0.1045 0.1052 0.1048 14.98%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.335 0.47 0.185 0.19 0.165 0.15 0.14 -
P/RPS 2.34 3.58 1.37 4.18 0.69 0.85 1.18 57.64%
P/EPS 1,675.00 -195.83 -108.82 -79.17 16.67 22.73 43.75 1028.42%
EY 0.06 -0.51 -0.92 -1.26 6.00 4.40 2.29 -91.11%
DY 0.03 0.02 0.05 0.00 0.06 0.07 0.07 -43.06%
P/NAPS 1.29 1.81 0.71 0.73 0.63 0.58 0.54 78.41%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 19/11/14 21/08/14 21/05/14 26/02/14 18/11/13 19/08/13 -
Price 0.405 0.45 0.325 0.17 0.18 0.155 0.135 -
P/RPS 2.83 3.43 2.41 3.74 0.75 0.88 1.14 83.03%
P/EPS 2,025.00 -187.50 -191.18 -70.83 18.18 23.48 42.19 1211.43%
EY 0.05 -0.53 -0.52 -1.41 5.50 4.26 2.37 -92.31%
DY 0.02 0.02 0.03 0.00 0.06 0.06 0.07 -56.52%
P/NAPS 1.56 1.73 1.25 0.65 0.69 0.60 0.52 107.59%

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