[NIHSIN] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -174.76%
YoY- -375.6%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 33,409 33,195 33,551 33,939 36,689 39,612 39,999 -11.31%
PBT 1,031 1,769 4,756 -980 2,328 2,593 1,336 -15.87%
Tax 379 396 -247 -413 -474 -526 -637 -
NP 1,410 2,165 4,509 -1,393 1,854 2,067 699 59.71%
-
NP to SH 1,412 2,167 4,512 -1,389 1,858 2,085 745 53.21%
-
Tax Rate -36.76% -22.39% 5.19% - 20.36% 20.29% 47.68% -
Total Cost 31,999 31,030 29,042 35,332 34,835 37,545 39,300 -12.81%
-
Net Worth 90,616 93,167 92,901 86,451 87,621 81,489 77,000 11.47%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 874 - - - - - - -
Div Payout % 61.96% - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 90,616 93,167 92,901 86,451 87,621 81,489 77,000 11.47%
NOSH 321,514 321,514 321,514 321,514 321,514 259,085 220,000 28.81%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.22% 6.52% 13.44% -4.10% 5.05% 5.22% 1.75% -
ROE 1.56% 2.33% 4.86% -1.61% 2.12% 2.56% 0.97% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 10.69 11.40 11.56 11.78 12.98 17.99 18.18 -29.83%
EPS 0.45 0.74 1.55 -0.48 0.66 0.95 0.34 20.56%
DPS 0.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.32 0.32 0.30 0.31 0.37 0.35 -11.79%
Adjusted Per Share Value based on latest NOSH - 321,514
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 5.83 5.79 5.86 5.92 6.40 6.91 6.98 -11.31%
EPS 0.25 0.38 0.79 -0.24 0.32 0.36 0.13 54.70%
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1581 0.1626 0.1621 0.1509 0.1529 0.1422 0.1344 11.44%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.285 0.25 0.295 0.16 0.165 0.23 0.26 -
P/RPS 2.67 2.19 2.55 1.36 1.27 1.28 1.43 51.68%
P/EPS 63.07 33.59 18.98 -33.19 25.10 24.30 76.78 -12.30%
EY 1.59 2.98 5.27 -3.01 3.98 4.12 1.30 14.38%
DY 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.78 0.92 0.53 0.53 0.62 0.74 20.61%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 27/02/19 29/11/18 27/08/18 24/05/18 22/02/18 21/11/17 -
Price 0.15 0.265 0.285 0.185 0.18 0.20 0.26 -
P/RPS 1.40 2.32 2.47 1.57 1.39 1.11 1.43 -1.40%
P/EPS 33.19 35.60 18.34 -38.38 27.38 21.13 76.78 -42.85%
EY 3.01 2.81 5.45 -2.61 3.65 4.73 1.30 75.10%
DY 1.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.83 0.89 0.62 0.58 0.54 0.74 -20.97%

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