[NIHSIN] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 269.09%
YoY- 163.4%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 29,235 32,621 31,795 27,320 28,966 33,409 36,689 -3.71%
PBT -7,908 -5,708 -6,417 6,981 -11,819 1,031 2,328 -
Tax 200 -582 776 113 629 379 -474 -
NP -7,708 -6,290 -5,641 7,094 -11,190 1,410 1,854 -
-
NP to SH -7,597 -6,275 -5,588 7,094 -11,190 1,412 1,858 -
-
Tax Rate - - - -1.62% - -36.76% 20.36% -
Total Cost 36,943 38,911 37,436 20,226 40,156 31,999 34,835 0.98%
-
Net Worth 89,023 94,329 90,403 78,468 83,141 90,616 87,621 0.26%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - 874 - -
Div Payout % - - - - - 61.96% - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 89,023 94,329 90,403 78,468 83,141 90,616 87,621 0.26%
NOSH 573,015 573,015 526,703 459,314 321,514 321,514 321,514 10.10%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -26.37% -19.28% -17.74% 25.97% -38.63% 4.22% 5.05% -
ROE -8.53% -6.65% -6.18% 9.04% -13.46% 1.56% 2.12% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5.58 6.22 7.39 7.66 9.06 10.69 12.98 -13.11%
EPS -1.45 -1.20 -1.30 1.99 -3.50 0.45 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.17 0.18 0.21 0.22 0.26 0.29 0.31 -9.51%
Adjusted Per Share Value based on latest NOSH - 459,314
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5.10 5.69 5.55 4.77 5.06 5.83 6.40 -3.71%
EPS -1.33 -1.10 -0.98 1.24 -1.95 0.25 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.1554 0.1646 0.1578 0.1369 0.1451 0.1581 0.1529 0.27%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.105 0.10 0.095 0.145 0.075 0.285 0.165 -
P/RPS 1.88 1.61 1.29 1.89 0.83 2.67 1.27 6.74%
P/EPS -7.24 -8.35 -7.32 7.29 -2.14 63.07 25.10 -
EY -13.82 -11.97 -13.66 13.72 -46.66 1.59 3.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.98 0.00 -
P/NAPS 0.62 0.56 0.45 0.66 0.29 0.98 0.53 2.64%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 30/05/23 23/05/22 25/05/21 30/06/20 30/05/19 24/05/18 -
Price 0.11 0.09 0.09 0.14 0.205 0.15 0.18 -
P/RPS 1.97 1.45 1.22 1.83 2.26 1.40 1.39 5.97%
P/EPS -7.58 -7.52 -6.93 7.04 -5.86 33.19 27.38 -
EY -13.19 -13.30 -14.42 14.21 -17.07 3.01 3.65 -
DY 0.00 0.00 0.00 0.00 0.00 1.87 0.00 -
P/NAPS 0.65 0.50 0.43 0.64 0.79 0.52 0.58 1.91%

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