[NIHSIN] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -82.75%
YoY- -91.37%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 44,914 41,572 40,727 44,561 47,625 50,876 55,150 -12.82%
PBT 1,360 1,163 572 1,327 2,400 2,932 3,638 -48.19%
Tax -382 -401 -515 -1,129 -1,252 -1,327 -1,359 -57.18%
NP 978 762 57 198 1,148 1,605 2,279 -43.19%
-
NP to SH 978 762 57 198 1,148 1,493 2,167 -41.24%
-
Tax Rate 28.09% 34.48% 90.03% 85.08% 52.17% 45.26% 37.36% -
Total Cost 43,936 40,810 40,670 44,363 46,477 49,271 52,871 -11.64%
-
Net Worth 60,287 58,685 60,799 59,057 83,199 59,258 60,856 -0.62%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 31 31 31 31 23 23 -
Div Payout % - 4.20% 56.14% 16.16% 2.79% 1.58% 1.09% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 60,287 58,685 60,799 59,057 83,199 59,258 60,856 -0.62%
NOSH 231,875 225,714 233,846 227,142 319,999 227,916 234,062 -0.62%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.18% 1.83% 0.14% 0.44% 2.41% 3.15% 4.13% -
ROE 1.62% 1.30% 0.09% 0.34% 1.38% 2.52% 3.56% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 19.37 18.42 17.42 19.62 14.88 22.32 23.56 -12.27%
EPS 0.42 0.34 0.02 0.09 0.36 0.66 0.93 -41.22%
DPS 0.00 0.01 0.01 0.01 0.01 0.01 0.01 -
NAPS 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 227,142
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.84 7.25 7.11 7.78 8.31 8.88 9.62 -12.78%
EPS 0.17 0.13 0.01 0.03 0.20 0.26 0.38 -41.59%
DPS 0.00 0.01 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.1052 0.1024 0.1061 0.1031 0.1452 0.1034 0.1062 -0.63%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.28 0.295 0.335 0.47 0.185 0.19 0.165 -
P/RPS 1.45 1.60 1.92 2.40 1.24 0.85 0.70 62.71%
P/EPS 66.39 87.38 1,374.36 539.18 51.57 29.00 17.82 140.90%
EY 1.51 1.14 0.07 0.19 1.94 3.45 5.61 -58.41%
DY 0.00 0.05 0.04 0.03 0.05 0.05 0.06 -
P/NAPS 1.08 1.13 1.29 1.81 0.71 0.73 0.63 43.37%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 21/05/15 16/02/15 19/11/14 21/08/14 21/05/14 26/02/14 -
Price 0.25 0.295 0.405 0.45 0.325 0.17 0.18 -
P/RPS 1.29 1.60 2.33 2.29 2.18 0.76 0.76 42.43%
P/EPS 59.27 87.38 1,661.54 516.23 90.59 25.95 19.44 110.69%
EY 1.69 1.14 0.06 0.19 1.10 3.85 5.14 -52.45%
DY 0.00 0.05 0.03 0.03 0.03 0.06 0.06 -
P/NAPS 0.96 1.13 1.56 1.73 1.25 0.65 0.69 24.70%

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