[NIHSIN] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 102.3%
YoY- 142.43%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 25,289 31,117 33,195 39,612 37,817 45,936 40,727 -7.62%
PBT 1,873 -6,764 1,769 2,593 -4,560 3,099 572 21.83%
Tax 49 609 396 -526 -459 -883 -515 -
NP 1,922 -6,155 2,165 2,067 -5,019 2,216 57 79.64%
-
NP to SH 1,922 -6,155 2,167 2,085 -4,914 2,216 57 79.64%
-
Tax Rate -2.62% - -22.39% 20.29% - 28.49% 90.03% -
Total Cost 23,367 37,272 31,030 37,545 42,836 43,720 40,670 -8.81%
-
Net Worth 87,876 85,302 93,167 81,489 74,348 57,615 74,099 2.88%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - 28 -
Div Payout % - - - - - - 50.00% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 87,876 85,302 93,167 81,489 74,348 57,615 74,099 2.88%
NOSH 324,209 321,514 321,514 259,085 238,353 221,600 285,000 2.16%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.60% -19.78% 6.52% 5.22% -13.27% 4.82% 0.14% -
ROE 2.19% -7.22% 2.33% 2.56% -6.61% 3.85% 0.08% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.06 9.85 11.40 17.99 17.29 20.73 14.29 -9.09%
EPS 0.61 -1.95 0.74 0.95 -2.25 1.00 0.02 76.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.28 0.27 0.32 0.37 0.34 0.26 0.26 1.24%
Adjusted Per Share Value based on latest NOSH - 259,085
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.41 5.43 5.79 6.91 6.60 8.02 7.11 -7.64%
EPS 0.34 -1.07 0.38 0.36 -0.86 0.39 0.01 79.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1534 0.1489 0.1626 0.1422 0.1297 0.1005 0.1293 2.88%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.28 0.15 0.25 0.23 0.28 0.30 0.335 -
P/RPS 3.47 1.52 2.19 1.28 1.62 1.45 2.34 6.78%
P/EPS 45.72 -7.70 33.59 24.30 -12.46 30.00 1,675.00 -45.09%
EY 2.19 -12.99 2.98 4.12 -8.03 3.33 0.06 82.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 1.00 0.56 0.78 0.62 0.82 1.15 1.29 -4.15%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 28/02/20 27/02/19 22/02/18 21/02/17 25/02/16 16/02/15 -
Price 0.175 0.125 0.265 0.20 0.275 0.36 0.405 -
P/RPS 2.17 1.27 2.32 1.11 1.59 1.74 2.83 -4.32%
P/EPS 28.58 -6.42 35.60 21.13 -12.24 36.00 2,025.00 -50.80%
EY 3.50 -15.59 2.81 4.73 -8.17 2.78 0.05 102.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.63 0.46 0.83 0.54 0.81 1.38 1.56 -14.01%

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