[NIHSIN] YoY TTM 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- 173.82%
YoY- 1252.53%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 33,551 39,999 37,118 46,684 44,561 56,507 47,279 -5.55%
PBT 4,756 1,336 -4,268 3,163 1,327 2,994 2,090 14.68%
Tax -247 -637 -547 -485 -1,129 -587 -943 -20.00%
NP 4,509 699 -4,815 2,678 198 2,407 1,147 25.61%
-
NP to SH 4,512 745 -4,740 2,678 198 2,295 1,147 25.62%
-
Tax Rate 5.19% 47.68% - 15.33% 85.08% 19.61% 45.12% -
Total Cost 29,042 39,300 41,933 44,006 44,363 54,100 46,132 -7.41%
-
Net Worth 92,901 77,000 70,106 62,100 59,057 60,488 0 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 31 23 - -
Div Payout % - - - - 16.16% 1.03% - -
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 0 -
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 13.44% 1.75% -12.97% 5.74% 0.44% 4.26% 2.43% -
ROE 4.86% 0.97% -6.76% 4.31% 0.34% 3.79% 0.00% -
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 11.56 18.18 16.94 20.30 19.62 24.29 20.86 -9.36%
EPS 1.55 0.34 -2.16 1.16 0.09 0.99 0.51 20.34%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.00 -
NAPS 0.32 0.35 0.32 0.27 0.26 0.26 0.00 -
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 5.86 6.98 6.48 8.15 7.78 9.86 8.25 -5.53%
EPS 0.79 0.13 -0.83 0.47 0.03 0.40 0.20 25.71%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.1621 0.1344 0.1223 0.1084 0.1031 0.1056 0.00 -
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 2.55 1.43 1.65 1.23 2.40 0.62 0.67 24.93%
P/EPS 18.98 76.78 -12.94 21.47 539.18 15.21 27.67 -6.08%
EY 5.27 1.30 -7.73 4.66 0.19 6.58 3.61 6.50%
DY 0.00 0.00 0.00 0.00 0.03 0.07 0.00 -
P/NAPS 0.92 0.74 0.88 0.93 1.81 0.58 0.00 -
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 2.47 1.43 1.62 1.77 2.29 0.64 0.67 24.27%
P/EPS 18.34 76.78 -12.71 30.92 516.23 15.71 27.67 -6.62%
EY 5.45 1.30 -7.87 3.23 0.19 6.36 3.61 7.10%
DY 0.00 0.00 0.00 0.00 0.03 0.07 0.00 -
P/NAPS 0.89 0.74 0.86 1.33 1.73 0.60 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