[NIHSIN] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 39.38%
YoY- 131.23%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 29,089 30,568 27,320 25,289 27,729 26,469 28,966 0.28%
PBT -2,008 4,777 6,981 1,873 685 -5,400 -11,819 -69.29%
Tax 67 98 113 49 694 663 629 -77.49%
NP -1,941 4,875 7,094 1,922 1,379 -4,737 -11,190 -68.86%
-
NP to SH -1,941 4,875 7,094 1,922 1,379 -4,737 -11,190 -68.86%
-
Tax Rate - -2.05% -1.62% -2.62% -101.31% - - -
Total Cost 31,030 25,693 20,226 23,367 26,350 31,206 40,156 -15.77%
-
Net Worth 82,840 87,489 78,468 87,876 87,802 82,139 83,141 -0.24%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 82,840 87,489 78,468 87,876 87,802 82,139 83,141 -0.24%
NOSH 507,802 460,697 459,314 324,209 323,354 321,514 321,514 35.58%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -6.67% 15.95% 25.97% 7.60% 4.97% -17.90% -38.63% -
ROE -2.34% 5.57% 9.04% 2.19% 1.57% -5.77% -13.46% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.02 7.69 7.66 8.06 8.84 8.38 9.06 -15.62%
EPS -0.47 1.23 1.99 0.61 0.44 -1.50 -3.50 -73.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.22 0.22 0.28 0.28 0.26 0.26 -16.03%
Adjusted Per Share Value based on latest NOSH - 324,209
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.08 5.33 4.77 4.41 4.84 4.62 5.06 0.26%
EPS -0.34 0.85 1.24 0.34 0.24 -0.83 -1.95 -68.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1446 0.1527 0.1369 0.1534 0.1532 0.1433 0.1451 -0.22%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.135 0.12 0.145 0.28 0.195 0.205 0.075 -
P/RPS 1.92 1.56 1.89 3.47 2.21 2.45 0.83 74.82%
P/EPS -28.81 9.79 7.29 45.72 44.34 -13.67 -2.14 465.02%
EY -3.47 10.22 13.72 2.19 2.26 -7.31 -46.66 -82.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.55 0.66 1.00 0.70 0.79 0.29 76.40%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 25/08/21 25/05/21 25/02/21 18/11/20 26/08/20 30/06/20 -
Price 0.13 0.13 0.14 0.175 0.225 0.23 0.205 -
P/RPS 1.85 1.69 1.83 2.17 2.54 2.75 2.26 -12.48%
P/EPS -27.74 10.60 7.04 28.58 51.16 -15.34 -5.86 181.66%
EY -3.60 9.43 14.21 3.50 1.95 -6.52 -17.07 -64.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.64 0.63 0.80 0.88 0.79 -12.18%

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