[NIHSIN] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -3.67%
YoY- -321.75%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 39,999 38,279 38,710 37,817 37,118 41,928 44,251 -6.50%
PBT 1,336 974 -4,490 -4,560 -4,268 -2,468 2,973 -41.30%
Tax -637 -532 -515 -459 -547 -812 -860 -18.12%
NP 699 442 -5,005 -5,019 -4,815 -3,280 2,113 -52.13%
-
NP to SH 745 504 -4,886 -4,914 -4,740 -3,222 2,113 -50.06%
-
Tax Rate 47.68% 54.62% - - - - 28.93% -
Total Cost 39,300 37,837 43,715 42,836 41,933 45,208 42,138 -4.53%
-
Net Worth 77,000 73,858 73,943 74,348 70,106 71,533 68,750 7.84%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 77,000 73,858 73,943 74,348 70,106 71,533 68,750 7.84%
NOSH 220,000 238,353 238,353 238,353 238,353 216,768 275,000 -13.81%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.75% 1.15% -12.93% -13.27% -12.97% -7.82% 4.78% -
ROE 0.97% 0.68% -6.61% -6.61% -6.76% -4.50% 3.07% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 18.18 17.62 17.80 17.29 16.94 19.34 16.09 8.47%
EPS 0.34 0.23 -2.25 -2.25 -2.16 -1.49 0.77 -41.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.34 0.34 0.32 0.33 0.25 25.12%
Adjusted Per Share Value based on latest NOSH - 238,353
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.98 6.68 6.76 6.60 6.48 7.32 7.72 -6.49%
EPS 0.13 0.09 -0.85 -0.86 -0.83 -0.56 0.37 -50.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1344 0.1289 0.129 0.1297 0.1223 0.1248 0.12 7.84%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.26 0.25 0.28 0.28 0.28 0.27 0.34 -
P/RPS 1.43 1.42 1.57 1.62 1.65 1.40 2.11 -22.82%
P/EPS 76.78 107.75 -12.46 -12.46 -12.94 -18.16 44.25 44.34%
EY 1.30 0.93 -8.02 -8.03 -7.73 -5.51 2.26 -30.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.82 0.82 0.88 0.82 1.36 -33.32%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 23/08/17 22/05/17 21/02/17 23/11/16 24/08/16 18/05/16 -
Price 0.26 0.25 0.26 0.275 0.275 0.30 0.285 -
P/RPS 1.43 1.42 1.46 1.59 1.62 1.55 1.77 -13.24%
P/EPS 76.78 107.75 -11.57 -12.24 -12.71 -20.18 37.09 62.35%
EY 1.30 0.93 -8.64 -8.17 -7.87 -4.95 2.70 -38.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.76 0.81 0.86 0.91 1.14 -25.01%

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