[NIHSIN] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 101.69%
YoY- 50.91%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 39,612 29,460 20,534 10,417 37,817 27,278 20,072 57.13%
PBT 2,593 1,072 706 169 -4,560 -4,824 -4,828 -
Tax -526 -315 -212 -100 -459 -137 -139 142.24%
NP 2,067 757 494 69 -5,019 -4,961 -4,967 -
-
NP to SH 2,085 773 509 83 -4,914 -4,886 -4,909 -
-
Tax Rate 20.29% 29.38% 30.03% 59.17% - - - -
Total Cost 37,545 28,703 20,040 10,348 42,836 32,239 25,039 30.90%
-
Net Worth 81,489 75,152 73,858 73,943 74,348 70,106 71,680 8.90%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 81,489 75,152 73,858 73,943 74,348 70,106 71,680 8.90%
NOSH 259,085 214,722 238,353 238,353 238,353 238,353 217,212 12.43%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.22% 2.57% 2.41% 0.66% -13.27% -18.19% -24.75% -
ROE 2.56% 1.03% 0.69% 0.11% -6.61% -6.97% -6.85% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 17.99 13.72 9.45 4.79 17.29 12.45 9.24 55.73%
EPS 0.95 0.36 0.23 0.04 -2.25 -2.23 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.35 0.34 0.34 0.34 0.32 0.33 7.90%
Adjusted Per Share Value based on latest NOSH - 238,353
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.91 5.14 3.58 1.82 6.60 4.76 3.50 57.18%
EPS 0.36 0.13 0.09 0.01 -0.86 -0.85 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1422 0.1312 0.1289 0.129 0.1297 0.1223 0.1251 8.89%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.23 0.26 0.25 0.28 0.28 0.28 0.27 -
P/RPS 1.28 1.90 2.64 5.85 1.62 2.25 2.92 -42.20%
P/EPS 24.30 72.22 106.69 733.67 -12.46 -12.55 -11.95 -
EY 4.12 1.38 0.94 0.14 -8.03 -7.96 -8.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.74 0.74 0.82 0.82 0.88 0.82 -16.96%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 21/11/17 23/08/17 22/05/17 21/02/17 23/11/16 24/08/16 -
Price 0.20 0.26 0.25 0.26 0.275 0.275 0.30 -
P/RPS 1.11 1.90 2.64 5.43 1.59 2.21 3.25 -51.04%
P/EPS 21.13 72.22 106.69 681.26 -12.24 -12.33 -13.27 -
EY 4.73 1.38 0.94 0.15 -8.17 -8.11 -7.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.74 0.74 0.76 0.81 0.86 0.91 -29.31%

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