[NIHSIN] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 100.46%
YoY- -98.51%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 10,117 10,417 10,539 7,206 10,548 9,524 9,840 1.86%
PBT 537 169 264 4 -4,927 99 556 -2.29%
Tax -112 -100 -322 2 -95 -44 -410 -57.93%
NP 425 69 -58 6 -5,022 55 146 104.00%
-
NP to SH 426 83 -28 23 -4,964 55 146 104.32%
-
Tax Rate 20.86% 59.17% 121.97% -50.00% - 44.44% 73.74% -
Total Cost 9,692 10,348 10,597 7,200 15,570 9,469 9,694 -0.01%
-
Net Worth 73,858 73,943 74,348 70,106 71,533 68,750 54,228 22.89%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 73,858 73,943 74,348 70,106 71,533 68,750 54,228 22.89%
NOSH 238,353 238,353 238,353 238,353 216,768 275,000 208,571 9.31%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.20% 0.66% -0.55% 0.08% -47.61% 0.58% 1.48% -
ROE 0.58% 0.11% -0.04% 0.03% -6.94% 0.08% 0.27% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.66 4.79 4.82 3.29 4.87 3.46 4.72 -0.85%
EPS 0.20 0.04 -0.01 0.01 -2.29 0.02 0.07 101.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.34 0.32 0.33 0.25 0.26 19.60%
Adjusted Per Share Value based on latest NOSH - 238,353
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.77 1.82 1.84 1.26 1.84 1.66 1.72 1.93%
EPS 0.07 0.01 0.00 0.00 -0.87 0.01 0.03 76.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1289 0.129 0.1297 0.1223 0.1248 0.12 0.0946 22.92%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.25 0.28 0.28 0.28 0.27 0.34 0.30 -
P/RPS 5.37 5.85 5.81 8.51 5.55 9.82 6.36 -10.67%
P/EPS 127.48 733.67 -2,186.71 2,667.11 -11.79 1,700.00 428.57 -55.47%
EY 0.78 0.14 -0.05 0.04 -8.48 0.06 0.23 125.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 0.82 0.88 0.82 1.36 1.15 -25.48%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 22/05/17 21/02/17 23/11/16 24/08/16 18/05/16 25/02/16 -
Price 0.25 0.26 0.275 0.275 0.30 0.285 0.36 -
P/RPS 5.37 5.43 5.71 8.36 6.17 8.23 7.63 -20.89%
P/EPS 127.48 681.26 -2,147.66 2,619.48 -13.10 1,425.00 514.29 -60.57%
EY 0.78 0.15 -0.05 0.04 -7.63 0.07 0.19 156.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.81 0.86 0.91 1.14 1.38 -34.02%

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