[NIHSIN] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 11.72%
YoY- 151.82%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 37,817 45,936 40,727 55,150 49,935 39,338 35,975 0.83%
PBT -4,560 3,099 572 3,638 1,488 728 9 -
Tax -459 -883 -515 -1,359 -583 -894 -338 5.22%
NP -5,019 2,216 57 2,279 905 -166 -329 57.41%
-
NP to SH -4,914 2,216 57 2,279 905 -166 -329 56.86%
-
Tax Rate - 28.49% 90.03% 37.36% 39.18% 122.80% 3,755.56% -
Total Cost 42,836 43,720 40,670 52,871 49,030 39,504 36,304 2.79%
-
Net Worth 74,348 57,615 74,099 59,852 60,333 64,133 58,749 3.99%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 28 23 - 24 - -
Div Payout % - - 50.00% 1.01% - 0.00% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 74,348 57,615 74,099 59,852 60,333 64,133 58,749 3.99%
NOSH 238,353 221,600 285,000 230,202 232,051 246,666 234,999 0.23%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -13.27% 4.82% 0.14% 4.13% 1.81% -0.42% -0.91% -
ROE -6.61% 3.85% 0.08% 3.81% 1.50% -0.26% -0.56% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.29 20.73 14.29 23.96 21.52 15.95 15.31 2.04%
EPS -2.25 1.00 0.02 0.99 0.39 -0.07 -0.14 58.79%
DPS 0.00 0.00 0.01 0.01 0.00 0.01 0.00 -
NAPS 0.34 0.26 0.26 0.26 0.26 0.26 0.25 5.25%
Adjusted Per Share Value based on latest NOSH - 234,062
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.60 8.02 7.11 9.62 8.71 6.87 6.28 0.83%
EPS -0.86 0.39 0.01 0.40 0.16 -0.03 -0.06 55.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1297 0.1005 0.1293 0.1045 0.1053 0.1119 0.1025 3.99%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.28 0.30 0.335 0.165 0.14 0.12 0.19 -
P/RPS 1.62 1.45 2.34 0.69 0.65 0.75 1.24 4.55%
P/EPS -12.46 30.00 1,675.00 16.67 35.90 -178.31 -135.71 -32.80%
EY -8.03 3.33 0.06 6.00 2.79 -0.56 -0.74 48.73%
DY 0.00 0.00 0.03 0.06 0.00 0.08 0.00 -
P/NAPS 0.82 1.15 1.29 0.63 0.54 0.46 0.76 1.27%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 25/02/16 16/02/15 26/02/14 20/02/13 27/02/12 23/02/11 -
Price 0.275 0.36 0.405 0.18 0.12 0.13 0.17 -
P/RPS 1.59 1.74 2.83 0.75 0.56 0.82 1.11 6.16%
P/EPS -12.24 36.00 2,025.00 18.18 30.77 -193.17 -121.43 -31.75%
EY -8.17 2.78 0.05 5.50 3.25 -0.52 -0.82 46.63%
DY 0.00 0.00 0.02 0.06 0.00 0.08 0.00 -
P/NAPS 0.81 1.38 1.56 0.69 0.46 0.50 0.68 2.95%

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