[NIHSIN] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 106.76%
YoY- 50.91%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 22,228 30,832 29,976 41,668 38,096 44,836 41,456 -9.85%
PBT -23,556 -3,336 -384 676 396 900 -1,464 58.82%
Tax -180 -260 -192 -400 -176 -268 -724 -20.68%
NP -23,736 -3,596 -576 276 220 632 -2,188 48.73%
-
NP to SH -23,736 -3,596 -576 332 220 632 -2,188 48.73%
-
Tax Rate - - - 59.17% 44.44% 29.78% - -
Total Cost 45,964 34,428 30,552 41,392 37,876 44,204 43,644 0.86%
-
Net Worth 83,141 90,616 87,621 73,943 68,750 58,685 59,258 5.80%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - 3,499 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 83,141 90,616 87,621 73,943 68,750 58,685 59,258 5.80%
NOSH 321,514 321,514 321,514 238,353 275,000 225,714 227,916 5.89%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -106.78% -11.66% -1.92% 0.66% 0.58% 1.41% -5.28% -
ROE -28.55% -3.97% -0.66% 0.45% 0.32% 1.08% -3.69% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 6.95 9.87 10.61 19.16 13.85 19.86 18.19 -14.80%
EPS -7.44 -1.16 -0.20 0.16 0.08 0.28 -0.96 40.63%
DPS 0.00 1.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.29 0.31 0.34 0.25 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 238,353
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 3.88 5.38 5.23 7.27 6.65 7.82 7.23 -9.84%
EPS -4.14 -0.63 -0.10 0.06 0.04 0.11 -0.38 48.83%
DPS 0.00 0.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1451 0.1581 0.1529 0.129 0.12 0.1024 0.1034 5.80%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.075 0.285 0.165 0.28 0.34 0.295 0.19 -
P/RPS 1.08 2.89 1.56 1.46 2.45 1.49 1.04 0.63%
P/EPS -1.01 -24.76 -80.97 183.42 425.00 105.36 -19.79 -39.06%
EY -98.97 -4.04 -1.24 0.55 0.24 0.95 -5.05 64.12%
DY 0.00 3.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.98 0.53 0.82 1.36 1.13 0.73 -14.24%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 30/05/19 24/05/18 22/05/17 18/05/16 21/05/15 21/05/14 -
Price 0.205 0.15 0.18 0.26 0.285 0.295 0.17 -
P/RPS 2.95 1.52 1.70 1.36 2.06 1.49 0.93 21.19%
P/EPS -2.76 -13.03 -88.33 170.32 356.25 105.36 -17.71 -26.62%
EY -36.21 -7.67 -1.13 0.59 0.28 0.95 -5.65 36.25%
DY 0.00 7.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.52 0.58 0.76 1.14 1.13 0.65 3.30%

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