[NIHSIN] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -29.72%
YoY- -46.03%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 45,226 40,612 44,407 39,509 37,720 37,108 43,619 2.44%
PBT 2,864 1,452 3,979 3,826 4,914 2,096 8,121 -50.11%
Tax -558 -660 379 -945 -1,326 -828 -1,020 -33.13%
NP 2,306 792 4,358 2,881 3,588 1,268 7,101 -52.78%
-
NP to SH 2,306 792 3,285 1,450 2,064 -192 5,260 -42.31%
-
Tax Rate 19.48% 45.45% -9.53% 24.70% 26.98% 39.50% 12.56% -
Total Cost 42,920 39,820 40,049 36,628 34,132 35,840 36,518 11.38%
-
Net Worth 50,731 50,599 50,708 48,848 50,502 52,800 49,452 1.71%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 8,799 - - - - 6,204 -
Div Payout % - 1,111.11% - - - - 117.95% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 50,731 50,599 50,708 48,848 50,502 52,800 49,452 1.71%
NOSH 230,600 219,999 220,469 222,040 219,574 240,000 224,786 1.71%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.10% 1.95% 9.81% 7.29% 9.51% 3.42% 16.28% -
ROE 4.55% 1.57% 6.48% 2.97% 4.09% -0.36% 10.64% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 19.61 18.46 20.14 17.79 17.18 15.46 19.40 0.72%
EPS 1.00 0.36 1.49 0.65 0.94 -0.08 2.34 -43.29%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 2.76 -
NAPS 0.22 0.23 0.23 0.22 0.23 0.22 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 186,666
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.89 7.09 7.75 6.89 6.58 6.48 7.61 2.44%
EPS 0.40 0.14 0.57 0.25 0.36 -0.03 0.92 -42.63%
DPS 0.00 1.54 0.00 0.00 0.00 0.00 1.08 -
NAPS 0.0885 0.0883 0.0885 0.0852 0.0881 0.0921 0.0863 1.69%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.26 0.28 0.31 0.34 0.36 0.31 0.31 -
P/RPS 1.33 1.52 1.54 1.91 2.10 2.00 1.60 -11.60%
P/EPS 26.00 77.78 20.81 52.04 38.30 -387.50 13.25 56.80%
EY 3.85 1.29 4.81 1.92 2.61 -0.26 7.55 -36.19%
DY 0.00 14.29 0.00 0.00 0.00 0.00 8.90 -
P/NAPS 1.18 1.22 1.35 1.55 1.57 1.41 1.41 -11.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 23/05/08 27/02/08 21/11/07 22/08/07 25/05/07 27/02/07 -
Price 0.26 0.28 0.28 0.34 0.34 0.32 0.33 -
P/RPS 1.33 1.52 1.39 1.91 1.98 2.07 1.70 -15.10%
P/EPS 26.00 77.78 18.79 52.04 36.17 -400.00 14.10 50.42%
EY 3.85 1.29 5.32 1.92 2.76 -0.25 7.09 -33.46%
DY 0.00 14.29 0.00 0.00 0.00 0.00 8.36 -
P/NAPS 1.18 1.22 1.22 1.55 1.48 1.45 1.50 -14.79%

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