[NIHSIN] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
18-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 315.36%
YoY- 1069.18%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 8,538 8,926 7,206 12,016 10,246 13,310 12,034 -5.55%
PBT 6,102 366 4 1,804 1 1,074 282 66.89%
Tax 63 -103 2 -263 -160 -283 -272 -
NP 6,165 263 6 1,541 -159 791 10 191.59%
-
NP to SH 6,165 264 23 1,541 -159 791 10 191.59%
-
Tax Rate -1.03% 28.14% -50.00% 14.58% 16,000.00% 26.35% 96.45% -
Total Cost 2,373 8,663 7,200 10,475 10,405 12,519 12,024 -23.68%
-
Net Worth 92,901 77,000 70,106 62,100 59,057 60,488 58,933 7.87%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 92,901 77,000 70,106 62,100 59,057 60,488 58,933 7.87%
NOSH 321,514 220,000 238,353 229,999 227,142 232,647 226,666 5.99%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 72.21% 2.95% 0.08% 12.82% -1.55% 5.94% 0.08% -
ROE 6.64% 0.34% 0.03% 2.48% -0.27% 1.31% 0.02% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.94 4.06 3.29 5.22 4.51 5.72 5.31 -9.37%
EPS 2.12 0.12 0.01 0.67 -0.07 0.34 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.35 0.32 0.27 0.26 0.26 0.26 3.51%
Adjusted Per Share Value based on latest NOSH - 229,999
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.49 1.56 1.26 2.10 1.79 2.32 2.10 -5.55%
EPS 1.08 0.05 0.00 0.27 -0.03 0.14 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1621 0.1344 0.1223 0.1084 0.1031 0.1056 0.1028 7.88%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.295 0.26 0.28 0.25 0.47 0.15 0.14 -
P/RPS 10.03 6.41 8.51 4.79 10.42 2.62 2.64 24.90%
P/EPS 13.89 216.67 2,667.11 37.31 -671.43 44.12 3,173.33 -59.53%
EY 7.20 0.46 0.04 2.68 -0.15 2.27 0.03 149.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.74 0.88 0.93 1.81 0.58 0.54 9.28%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 21/11/17 23/11/16 18/11/15 19/11/14 18/11/13 20/11/12 -
Price 0.285 0.26 0.275 0.36 0.45 0.155 0.14 -
P/RPS 9.69 6.41 8.36 6.89 9.98 2.71 2.64 24.18%
P/EPS 13.42 216.67 2,619.48 53.73 -642.86 45.59 3,173.33 -59.76%
EY 7.45 0.46 0.04 1.86 -0.16 2.19 0.03 150.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.74 0.86 1.33 1.73 0.60 0.54 8.67%

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