[NIHSIN] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 1236.84%
YoY- -48.96%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 36,689 38,710 44,251 41,572 50,876 52,828 43,360 -2.74%
PBT 2,328 -4,490 2,973 1,163 2,932 1,148 1,987 2.67%
Tax -474 -515 -860 -401 -1,327 -542 -932 -10.65%
NP 1,854 -5,005 2,113 762 1,605 606 1,055 9.84%
-
NP to SH 1,858 -4,886 2,113 762 1,493 606 1,055 9.88%
-
Tax Rate 20.36% - 28.93% 34.48% 45.26% 47.21% 46.90% -
Total Cost 34,835 43,715 42,138 40,810 49,271 52,222 42,305 -3.18%
-
Net Worth 87,621 73,943 68,750 58,685 59,258 66,039 61,533 6.06%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - 31 23 - 22 -
Div Payout % - - - 4.20% 1.58% - 2.17% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 87,621 73,943 68,750 58,685 59,258 66,039 61,533 6.06%
NOSH 321,514 238,353 275,000 225,714 227,916 253,999 236,666 5.23%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.05% -12.93% 4.78% 1.83% 3.15% 1.15% 2.43% -
ROE 2.12% -6.61% 3.07% 1.30% 2.52% 0.92% 1.71% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.98 17.80 16.09 18.42 22.32 20.80 18.32 -5.57%
EPS 0.66 -2.25 0.77 0.34 0.66 0.24 0.45 6.58%
DPS 0.00 0.00 0.00 0.01 0.01 0.00 0.01 -
NAPS 0.31 0.34 0.25 0.26 0.26 0.26 0.26 2.97%
Adjusted Per Share Value based on latest NOSH - 225,714
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.40 6.76 7.72 7.25 8.88 9.22 7.57 -2.75%
EPS 0.32 -0.85 0.37 0.13 0.26 0.11 0.18 10.05%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.1529 0.129 0.12 0.1024 0.1034 0.1152 0.1074 6.06%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.165 0.28 0.34 0.295 0.19 0.12 0.16 -
P/RPS 1.27 1.57 2.11 1.60 0.85 0.58 0.87 6.50%
P/EPS 25.10 -12.46 44.25 87.38 29.00 50.30 35.89 -5.78%
EY 3.98 -8.02 2.26 1.14 3.45 1.99 2.79 6.09%
DY 0.00 0.00 0.00 0.05 0.05 0.00 0.06 -
P/NAPS 0.53 0.82 1.36 1.13 0.73 0.46 0.62 -2.57%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 22/05/17 18/05/16 21/05/15 21/05/14 22/05/13 23/05/12 -
Price 0.18 0.26 0.285 0.295 0.17 0.15 0.17 -
P/RPS 1.39 1.46 1.77 1.60 0.76 0.72 0.93 6.92%
P/EPS 27.38 -11.57 37.09 87.38 25.95 62.87 38.14 -5.37%
EY 3.65 -8.64 2.70 1.14 3.85 1.59 2.62 5.67%
DY 0.00 0.00 0.00 0.05 0.06 0.00 0.06 -
P/NAPS 0.58 0.76 1.14 1.13 0.65 0.58 0.65 -1.88%

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