[NIHSIN] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 28.35%
YoY- -14.81%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 33,939 38,279 41,928 44,914 47,625 55,231 44,580 -4.44%
PBT -980 974 -2,468 1,360 2,400 2,202 1,796 -
Tax -413 -532 -812 -382 -1,252 -576 -939 -12.78%
NP -1,393 442 -3,280 978 1,148 1,626 857 -
-
NP to SH -1,389 504 -3,222 978 1,148 1,514 857 -
-
Tax Rate - 54.62% - 28.09% 52.17% 26.16% 52.28% -
Total Cost 35,332 37,837 45,208 43,936 46,477 53,605 43,723 -3.48%
-
Net Worth 86,451 73,858 71,533 60,287 83,199 61,199 58,933 6.59%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - 31 23 22 -
Div Payout % - - - - 2.79% 1.55% 2.67% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 86,451 73,858 71,533 60,287 83,199 61,199 58,933 6.59%
NOSH 321,514 238,353 216,768 231,875 319,999 235,384 226,666 5.99%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -4.10% 1.15% -7.82% 2.18% 2.41% 2.94% 1.92% -
ROE -1.61% 0.68% -4.50% 1.62% 1.38% 2.47% 1.45% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.78 17.62 19.34 19.37 14.88 23.46 19.67 -8.18%
EPS -0.48 0.23 -1.49 0.42 0.36 0.64 0.38 -
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.01 -
NAPS 0.30 0.34 0.33 0.26 0.26 0.26 0.26 2.41%
Adjusted Per Share Value based on latest NOSH - 231,875
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.92 6.68 7.32 7.84 8.31 9.64 7.78 -4.44%
EPS -0.24 0.09 -0.56 0.17 0.20 0.26 0.15 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.1509 0.1289 0.1248 0.1052 0.1452 0.1068 0.1028 6.60%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.16 0.25 0.27 0.28 0.185 0.14 0.15 -
P/RPS 1.36 1.42 1.40 1.45 1.24 0.60 0.76 10.17%
P/EPS -33.19 107.75 -18.16 66.39 51.57 21.77 39.67 -
EY -3.01 0.93 -5.51 1.51 1.94 4.59 2.52 -
DY 0.00 0.00 0.00 0.00 0.05 0.07 0.07 -
P/NAPS 0.53 0.74 0.82 1.08 0.71 0.54 0.58 -1.49%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 23/08/17 24/08/16 19/08/15 21/08/14 19/08/13 24/08/12 -
Price 0.185 0.25 0.30 0.25 0.325 0.135 0.16 -
P/RPS 1.57 1.42 1.55 1.29 2.18 0.58 0.81 11.65%
P/EPS -38.38 107.75 -20.18 59.27 90.59 20.99 42.32 -
EY -2.61 0.93 -4.95 1.69 1.10 4.76 2.36 -
DY 0.00 0.00 0.00 0.00 0.03 0.07 0.06 -
P/NAPS 0.62 0.74 0.91 0.96 1.25 0.52 0.62 0.00%

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