[NIHSIN] YoY 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- 396.97%
YoY- 4785.71%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
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 7,316 9,756 9,796 10,152 10,539 9,840 10,588 -5.96%
PBT 1,180 -8 -1,466 1,521 264 556 620 11.31%
Tax 44 689 432 -211 -322 -410 -12 -
NP 1,224 681 -1,034 1,310 -58 146 608 12.35%
-
NP to SH 1,224 681 -1,033 1,312 -28 146 608 12.35%
-
Tax Rate -3.73% - - 13.87% 121.97% 73.74% 1.94% -
Total Cost 6,092 9,075 10,830 8,842 10,597 9,694 9,980 -7.89%
-
Net Worth 87,876 85,302 93,167 81,489 74,348 54,228 60,799 6.32%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 54,228 60,799 6.32%
NOSH 324,209 321,514 321,514 259,085 238,353 208,571 233,846 5.59%
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 16.73% 6.98% -10.56% 12.90% -0.55% 1.48% 5.74% -
ROE 1.39% 0.80% -1.11% 1.61% -0.04% 0.27% 1.00% -
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 2.33 3.09 3.36 4.61 4.82 4.72 4.53 -10.47%
EPS 0.39 0.22 -0.35 0.60 -0.01 0.07 0.26 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 1.28 1.70 1.71 1.77 1.84 1.72 1.85 -5.94%
EPS 0.21 0.12 -0.18 0.23 0.00 0.03 0.11 11.36%
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 0.0946 0.1061 6.33%
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 12.01 4.86 7.43 4.99 5.81 6.36 7.40 8.39%
P/EPS 71.79 69.59 -70.46 38.61 -2,186.71 428.57 128.85 -9.28%
EY 1.39 1.44 -1.42 2.59 -0.05 0.23 0.78 10.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 7.51 4.05 7.88 4.34 5.71 7.63 8.94 -2.86%
P/EPS 44.87 57.99 -74.69 33.57 -2,147.66 514.29 155.77 -18.71%
EY 2.23 1.72 -1.34 2.98 -0.05 0.19 0.64 23.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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