[NIHSIN] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -74.01%
YoY- 128.88%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 9,840 12,016 12,871 11,209 10,588 10,246 9,529 2.15%
PBT 556 1,804 514 225 620 1 317 45.28%
Tax -410 -263 -143 -67 -12 -160 -162 85.40%
NP 146 1,541 371 158 608 -159 155 -3.89%
-
NP to SH 146 1,541 371 158 608 -159 224 -24.76%
-
Tax Rate 73.74% 14.58% 27.82% 29.78% 1.94% 16,000.00% 51.10% -
Total Cost 9,694 10,475 12,500 11,051 9,980 10,405 9,374 2.25%
-
Net Worth 54,228 62,100 60,287 58,685 60,799 59,057 83,199 -24.76%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - 31 -
Div Payout % - - - - - - 14.29% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 54,228 62,100 60,287 58,685 60,799 59,057 83,199 -24.76%
NOSH 208,571 229,999 231,875 225,714 233,846 227,142 319,999 -24.76%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.48% 12.82% 2.88% 1.41% 5.74% -1.55% 1.63% -
ROE 0.27% 2.48% 0.62% 0.27% 1.00% -0.27% 0.27% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.72 5.22 5.55 4.97 4.53 4.51 2.98 35.76%
EPS 0.07 0.67 0.16 0.07 0.26 -0.07 0.07 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.26 0.27 0.26 0.26 0.26 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 225,714
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.72 2.10 2.25 1.96 1.85 1.79 1.66 2.38%
EPS 0.03 0.27 0.06 0.03 0.11 -0.03 0.04 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.0946 0.1084 0.1052 0.1024 0.1061 0.1031 0.1452 -24.78%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.30 0.25 0.28 0.295 0.335 0.47 0.185 -
P/RPS 6.36 4.79 5.04 5.94 7.40 10.42 6.21 1.59%
P/EPS 428.57 37.31 175.00 421.43 128.85 -671.43 264.29 37.90%
EY 0.23 2.68 0.57 0.24 0.78 -0.15 0.38 -28.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 1.15 0.93 1.08 1.13 1.29 1.81 0.71 37.79%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 19/08/15 21/05/15 16/02/15 19/11/14 21/08/14 -
Price 0.36 0.36 0.25 0.295 0.405 0.45 0.325 -
P/RPS 7.63 6.89 4.50 5.94 8.94 9.98 10.91 -21.15%
P/EPS 514.29 53.73 156.25 421.43 155.77 -642.86 464.29 7.03%
EY 0.19 1.86 0.64 0.24 0.64 -0.16 0.22 -9.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 1.38 1.33 0.96 1.13 1.56 1.73 1.25 6.79%

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