[NIHSIN] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 57.67%
YoY- -457.29%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 27,320 25,289 27,729 26,469 28,966 31,117 31,157 -8.38%
PBT 6,981 1,873 685 -5,400 -11,819 -6,764 -8,222 -
Tax 113 49 694 663 629 609 352 -53.08%
NP 7,094 1,922 1,379 -4,737 -11,190 -6,155 -7,870 -
-
NP to SH 7,094 1,922 1,379 -4,737 -11,190 -6,155 -7,869 -
-
Tax Rate -1.62% -2.62% -101.31% - - - - -
Total Cost 20,226 23,367 26,350 31,206 40,156 37,272 39,027 -35.45%
-
Net Worth 78,468 87,876 87,802 82,139 83,141 85,302 85,199 -5.33%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - 874 874 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 78,468 87,876 87,802 82,139 83,141 85,302 85,199 -5.33%
NOSH 459,314 324,209 323,354 321,514 321,514 321,514 321,514 26.81%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 25.97% 7.60% 4.97% -17.90% -38.63% -19.78% -25.26% -
ROE 9.04% 2.19% 1.57% -5.77% -13.46% -7.22% -9.24% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 7.66 8.06 8.84 8.38 9.06 9.85 9.87 -15.53%
EPS 1.99 0.61 0.44 -1.50 -3.50 -1.95 -2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.28 -
NAPS 0.22 0.28 0.28 0.26 0.26 0.27 0.27 -12.75%
Adjusted Per Share Value based on latest NOSH - 321,514
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 4.77 4.41 4.84 4.62 5.06 5.43 5.44 -8.38%
EPS 1.24 0.34 0.24 -0.83 -1.95 -1.07 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.15 -
NAPS 0.1369 0.1534 0.1532 0.1433 0.1451 0.1489 0.1487 -5.35%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.145 0.28 0.195 0.205 0.075 0.15 0.155 -
P/RPS 1.89 3.47 2.21 2.45 0.83 1.52 1.57 13.15%
P/EPS 7.29 45.72 44.34 -13.67 -2.14 -7.70 -6.22 -
EY 13.72 2.19 2.26 -7.31 -46.66 -12.99 -16.09 -
DY 0.00 0.00 0.00 0.00 0.00 1.87 1.79 -
P/NAPS 0.66 1.00 0.70 0.79 0.29 0.56 0.57 10.25%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 25/02/21 18/11/20 26/08/20 30/06/20 28/02/20 20/11/19 -
Price 0.14 0.175 0.225 0.23 0.205 0.125 0.16 -
P/RPS 1.83 2.17 2.54 2.75 2.26 1.27 1.62 8.45%
P/EPS 7.04 28.58 51.16 -15.34 -5.86 -6.42 -6.42 -
EY 14.21 3.50 1.95 -6.52 -17.07 -15.59 -15.59 -
DY 0.00 0.00 0.00 0.00 0.00 2.24 1.73 -
P/NAPS 0.64 0.63 0.80 0.88 0.79 0.46 0.59 5.56%

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