[NIHSIN] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 28.35%
YoY- -14.81%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 44,251 45,936 46,684 44,914 41,572 40,727 44,561 -0.46%
PBT 2,973 3,099 3,163 1,360 1,163 572 1,327 71.13%
Tax -860 -883 -485 -382 -401 -515 -1,129 -16.57%
NP 2,113 2,216 2,678 978 762 57 198 384.02%
-
NP to SH 2,113 2,216 2,678 978 762 57 198 384.02%
-
Tax Rate 28.93% 28.49% 15.33% 28.09% 34.48% 90.03% 85.08% -
Total Cost 42,138 43,720 44,006 43,936 40,810 40,670 44,363 -3.36%
-
Net Worth 68,750 54,228 62,100 60,287 58,685 60,799 59,057 10.65%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - 31 31 31 -
Div Payout % - - - - 4.20% 56.14% 16.16% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 68,750 54,228 62,100 60,287 58,685 60,799 59,057 10.65%
NOSH 275,000 208,571 229,999 231,875 225,714 233,846 227,142 13.58%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.78% 4.82% 5.74% 2.18% 1.83% 0.14% 0.44% -
ROE 3.07% 4.09% 4.31% 1.62% 1.30% 0.09% 0.34% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 16.09 22.02 20.30 19.37 18.42 17.42 19.62 -12.37%
EPS 0.77 1.06 1.16 0.42 0.34 0.02 0.09 317.76%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
NAPS 0.25 0.26 0.27 0.26 0.26 0.26 0.26 -2.57%
Adjusted Per Share Value based on latest NOSH - 231,875
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.72 8.02 8.15 7.84 7.25 7.11 7.78 -0.51%
EPS 0.37 0.39 0.47 0.17 0.13 0.01 0.03 432.99%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
NAPS 0.12 0.0946 0.1084 0.1052 0.1024 0.1061 0.1031 10.63%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.34 0.30 0.25 0.28 0.295 0.335 0.47 -
P/RPS 2.11 1.36 1.23 1.45 1.60 1.92 2.40 -8.21%
P/EPS 44.25 28.24 21.47 66.39 87.38 1,374.36 539.18 -81.08%
EY 2.26 3.54 4.66 1.51 1.14 0.07 0.19 420.29%
DY 0.00 0.00 0.00 0.00 0.05 0.04 0.03 -
P/NAPS 1.36 1.15 0.93 1.08 1.13 1.29 1.81 -17.33%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 25/02/16 18/11/15 19/08/15 21/05/15 16/02/15 19/11/14 -
Price 0.285 0.36 0.36 0.25 0.295 0.405 0.45 -
P/RPS 1.77 1.63 1.77 1.29 1.60 2.33 2.29 -15.76%
P/EPS 37.09 33.88 30.92 59.27 87.38 1,661.54 516.23 -82.68%
EY 2.70 2.95 3.23 1.69 1.14 0.06 0.19 485.74%
DY 0.00 0.00 0.00 0.00 0.05 0.03 0.03 -
P/NAPS 1.14 1.38 1.33 0.96 1.13 1.56 1.73 -24.25%

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