[NIHSIN] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 278.25%
YoY- -52.02%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 37,108 43,619 37,164 37,768 28,824 38,777 30,584 13.77%
PBT 2,096 8,121 5,493 4,320 508 12,194 5,729 -48.87%
Tax -828 -1,020 -805 -1,078 -1,216 -4,609 -1,856 -41.64%
NP 1,268 7,101 4,688 3,242 -708 7,585 3,873 -52.53%
-
NP to SH -192 5,260 2,688 1,262 -708 7,585 3,873 -
-
Tax Rate 39.50% 12.56% 14.66% 24.95% 239.37% 37.80% 32.40% -
Total Cost 35,840 36,518 32,476 34,526 29,532 31,192 26,710 21.67%
-
Net Worth 52,800 49,452 49,280 49,578 15,657 44,516 33,636 35.10%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 6,204 4,151 - - 6,472 2,038 -
Div Payout % - 117.95% 154.44% - - 85.33% 52.63% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 52,800 49,452 49,280 49,578 15,657 44,516 33,636 35.10%
NOSH 240,000 224,786 224,000 225,357 68,076 171,218 152,894 35.10%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.42% 16.28% 12.61% 8.58% -2.46% 19.56% 12.66% -
ROE -0.36% 10.64% 5.45% 2.55% -4.52% 17.04% 11.52% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.46 19.40 16.59 16.76 42.34 22.65 20.00 -15.78%
EPS -0.08 2.34 1.20 0.56 -1.04 4.43 2.53 -
DPS 0.00 2.76 1.85 0.00 0.00 3.78 1.33 -
NAPS 0.22 0.22 0.22 0.22 0.23 0.26 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 226,111
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.48 7.61 6.49 6.59 5.03 6.77 5.34 13.78%
EPS -0.03 0.92 0.47 0.22 -0.12 1.32 0.68 -
DPS 0.00 1.08 0.72 0.00 0.00 1.13 0.36 -
NAPS 0.0921 0.0863 0.086 0.0865 0.0273 0.0777 0.0587 35.06%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.31 0.31 0.32 0.32 0.35 0.30 0.34 -
P/RPS 2.00 1.60 1.93 1.91 0.83 1.32 1.70 11.45%
P/EPS -387.50 13.25 26.67 57.14 -33.65 6.77 13.42 -
EY -0.26 7.55 3.75 1.75 -2.97 14.77 7.45 -
DY 0.00 8.90 5.79 0.00 0.00 12.60 3.92 -
P/NAPS 1.41 1.41 1.45 1.45 1.52 1.15 1.55 -6.12%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 18/10/06 21/08/06 24/05/06 13/03/06 14/12/05 -
Price 0.32 0.33 0.31 0.32 0.36 0.36 0.30 -
P/RPS 2.07 1.70 1.87 1.91 0.85 1.59 1.50 23.97%
P/EPS -400.00 14.10 25.83 57.14 -34.62 8.13 11.84 -
EY -0.25 7.09 3.87 1.75 -2.89 12.31 8.44 -
DY 0.00 8.36 5.98 0.00 0.00 10.50 4.44 -
P/NAPS 1.45 1.50 1.41 1.45 1.57 1.38 1.36 4.36%

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