[NIHSIN] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -4.65%
YoY- 177.3%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 37,817 37,118 41,928 44,251 45,936 46,684 44,914 -10.78%
PBT -4,560 -4,268 -2,468 2,973 3,099 3,163 1,360 -
Tax -459 -547 -812 -860 -883 -485 -382 12.95%
NP -5,019 -4,815 -3,280 2,113 2,216 2,678 978 -
-
NP to SH -4,914 -4,740 -3,222 2,113 2,216 2,678 978 -
-
Tax Rate - - - 28.93% 28.49% 15.33% 28.09% -
Total Cost 42,836 41,933 45,208 42,138 43,720 44,006 43,936 -1.66%
-
Net Worth 74,348 70,106 71,533 68,750 54,228 62,100 60,287 14.92%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 74,348 70,106 71,533 68,750 54,228 62,100 60,287 14.92%
NOSH 238,353 238,353 216,768 275,000 208,571 229,999 231,875 1.84%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -13.27% -12.97% -7.82% 4.78% 4.82% 5.74% 2.18% -
ROE -6.61% -6.76% -4.50% 3.07% 4.09% 4.31% 1.62% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 17.29 16.94 19.34 16.09 22.02 20.30 19.37 -7.26%
EPS -2.25 -2.16 -1.49 0.77 1.06 1.16 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.32 0.33 0.25 0.26 0.27 0.26 19.48%
Adjusted Per Share Value based on latest NOSH - 275,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.60 6.48 7.32 7.72 8.02 8.15 7.84 -10.79%
EPS -0.86 -0.83 -0.56 0.37 0.39 0.47 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1297 0.1223 0.1248 0.12 0.0946 0.1084 0.1052 14.90%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.28 0.28 0.27 0.34 0.30 0.25 0.28 -
P/RPS 1.62 1.65 1.40 2.11 1.36 1.23 1.45 7.63%
P/EPS -12.46 -12.94 -18.16 44.25 28.24 21.47 66.39 -
EY -8.03 -7.73 -5.51 2.26 3.54 4.66 1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.88 0.82 1.36 1.15 0.93 1.08 -16.70%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 23/11/16 24/08/16 18/05/16 25/02/16 18/11/15 19/08/15 -
Price 0.275 0.275 0.30 0.285 0.36 0.36 0.25 -
P/RPS 1.59 1.62 1.55 1.77 1.63 1.77 1.29 14.88%
P/EPS -12.24 -12.71 -20.18 37.09 33.88 30.92 59.27 -
EY -8.17 -7.87 -4.95 2.70 2.95 3.23 1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 0.91 1.14 1.38 1.33 0.96 -10.66%

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