[NIHSIN] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 1.24%
YoY- 115.82%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 23,964 28,481 31,198 39,280 36,370 48,128 40,185 -8.24%
PBT 924 -9,008 4,313 1,429 -6,432 3,390 -64 -
Tax 6 -106 -48 -420 -182 -630 -670 -
NP 930 -9,114 4,265 1,009 -6,614 2,760 -734 -
-
NP to SH 930 -9,114 4,266 1,030 -6,514 2,760 -734 -
-
Tax Rate -0.65% - 1.11% 29.39% - 18.58% - -
Total Cost 23,033 37,595 26,933 38,270 42,985 45,368 40,919 -9.12%
-
Net Worth 87,802 85,199 92,901 75,152 70,106 62,100 59,691 6.63%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - 30 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 87,802 85,199 92,901 75,152 70,106 62,100 59,691 6.63%
NOSH 323,354 321,514 321,514 214,722 238,353 230,000 229,583 5.86%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 3.88% -32.00% 13.67% 2.57% -18.19% 5.73% -1.83% -
ROE 1.06% -10.70% 4.59% 1.37% -9.29% 4.44% -1.23% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 7.64 9.03 10.75 18.29 16.60 20.93 17.50 -12.89%
EPS 0.29 -2.89 1.47 0.48 -2.97 1.20 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.28 0.27 0.32 0.35 0.32 0.27 0.26 1.24%
Adjusted Per Share Value based on latest NOSH - 220,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 4.18 4.97 5.44 6.85 6.35 8.40 7.01 -8.24%
EPS 0.16 -1.59 0.74 0.18 -1.14 0.48 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.1532 0.1487 0.1621 0.1312 0.1223 0.1084 0.1042 6.62%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.195 0.155 0.295 0.26 0.28 0.25 0.47 -
P/RPS 2.55 1.72 2.75 1.42 1.69 1.19 2.69 -0.88%
P/EPS 65.70 -5.37 20.07 54.17 -9.42 20.83 -146.88 -
EY 1.52 -18.64 4.98 1.85 -10.62 4.80 -0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.70 0.57 0.92 0.74 0.88 0.93 1.81 -14.63%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 20/11/19 29/11/18 21/11/17 23/11/16 18/11/15 19/11/14 -
Price 0.225 0.16 0.285 0.26 0.275 0.36 0.45 -
P/RPS 2.94 1.77 2.65 1.42 1.66 1.72 2.57 2.26%
P/EPS 75.81 -5.54 19.39 54.17 -9.25 30.00 -140.63 -
EY 1.32 -18.05 5.16 1.85 -10.81 3.33 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.80 0.59 0.89 0.74 0.86 1.33 1.73 -12.05%

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