[NIHSIN] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
18-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 113.0%
YoY- -30.6%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 37,720 37,108 43,619 37,164 37,768 28,824 38,777 -1.83%
PBT 4,914 2,096 8,121 5,493 4,320 508 12,194 -45.53%
Tax -1,326 -828 -1,020 -805 -1,078 -1,216 -4,609 -56.51%
NP 3,588 1,268 7,101 4,688 3,242 -708 7,585 -39.37%
-
NP to SH 2,064 -192 5,260 2,688 1,262 -708 7,585 -58.10%
-
Tax Rate 26.98% 39.50% 12.56% 14.66% 24.95% 239.37% 37.80% -
Total Cost 34,132 35,840 36,518 32,476 34,526 29,532 31,192 6.20%
-
Net Worth 50,502 52,800 49,452 49,280 49,578 15,657 44,516 8.79%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 6,204 4,151 - - 6,472 -
Div Payout % - - 117.95% 154.44% - - 85.33% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 50,502 52,800 49,452 49,280 49,578 15,657 44,516 8.79%
NOSH 219,574 240,000 224,786 224,000 225,357 68,076 171,218 18.09%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.51% 3.42% 16.28% 12.61% 8.58% -2.46% 19.56% -
ROE 4.09% -0.36% 10.64% 5.45% 2.55% -4.52% 17.04% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.18 15.46 19.40 16.59 16.76 42.34 22.65 -16.87%
EPS 0.94 -0.08 2.34 1.20 0.56 -1.04 4.43 -64.52%
DPS 0.00 0.00 2.76 1.85 0.00 0.00 3.78 -
NAPS 0.23 0.22 0.22 0.22 0.22 0.23 0.26 -7.86%
Adjusted Per Share Value based on latest NOSH - 223,387
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.58 6.48 7.61 6.49 6.59 5.03 6.77 -1.88%
EPS 0.36 -0.03 0.92 0.47 0.22 -0.12 1.32 -58.04%
DPS 0.00 0.00 1.08 0.72 0.00 0.00 1.13 -
NAPS 0.0881 0.0921 0.0863 0.086 0.0865 0.0273 0.0777 8.76%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.36 0.31 0.31 0.32 0.32 0.35 0.30 -
P/RPS 2.10 2.00 1.60 1.93 1.91 0.83 1.32 36.39%
P/EPS 38.30 -387.50 13.25 26.67 57.14 -33.65 6.77 218.50%
EY 2.61 -0.26 7.55 3.75 1.75 -2.97 14.77 -68.60%
DY 0.00 0.00 8.90 5.79 0.00 0.00 12.60 -
P/NAPS 1.57 1.41 1.41 1.45 1.45 1.52 1.15 23.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 25/05/07 27/02/07 18/10/06 21/08/06 24/05/06 13/03/06 -
Price 0.34 0.32 0.33 0.31 0.32 0.36 0.36 -
P/RPS 1.98 2.07 1.70 1.87 1.91 0.85 1.59 15.79%
P/EPS 36.17 -400.00 14.10 25.83 57.14 -34.62 8.13 171.24%
EY 2.76 -0.25 7.09 3.87 1.75 -2.89 12.31 -63.19%
DY 0.00 0.00 8.36 5.98 0.00 0.00 10.50 -
P/NAPS 1.48 1.45 1.50 1.41 1.45 1.57 1.38 4.78%

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