[NIHSIN] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 38.02%
YoY- 5364.33%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 39,786 41,456 55,150 54,304 54,836 58,552 49,935 -14.09%
PBT -98 -1,464 3,638 3,017 2,378 1,360 1,488 -
Tax -686 -724 -1,359 -977 -900 -852 -583 11.48%
NP -784 -2,188 2,279 2,040 1,478 508 905 -
-
NP to SH -502 -2,188 2,279 2,040 1,478 508 905 -
-
Tax Rate - - 37.36% 32.38% 37.85% 62.65% 39.18% -
Total Cost 40,570 43,644 52,871 52,264 53,358 58,044 49,030 -11.89%
-
Net Worth 38,388 59,258 59,852 60,272 60,043 66,039 60,333 -26.08%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 29 - 23 30 46 - - -
Div Payout % 0.00% - 1.01% 1.52% 3.12% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 38,388 59,258 59,852 60,272 60,043 66,039 60,333 -26.08%
NOSH 147,647 227,916 230,202 231,818 230,937 253,999 232,051 -26.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.97% -5.28% 4.13% 3.76% 2.70% 0.87% 1.81% -
ROE -1.31% -3.69% 3.81% 3.38% 2.46% 0.77% 1.50% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.95 18.19 23.96 23.43 23.74 23.05 21.52 16.23%
EPS -0.34 -0.96 0.99 0.88 0.64 0.20 0.39 -
DPS 0.02 0.00 0.01 0.01 0.02 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 232,647
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.94 7.23 9.62 9.48 9.57 10.22 8.71 -14.08%
EPS -0.09 -0.38 0.40 0.36 0.26 0.09 0.16 -
DPS 0.01 0.00 0.00 0.01 0.01 0.00 0.00 -
NAPS 0.067 0.1034 0.1045 0.1052 0.1048 0.1152 0.1053 -26.08%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.185 0.19 0.165 0.15 0.14 0.12 0.14 -
P/RPS 0.69 1.04 0.69 0.64 0.59 0.52 0.65 4.07%
P/EPS -54.41 -19.79 16.67 17.05 21.88 60.00 35.90 -
EY -1.84 -5.05 6.00 5.87 4.57 1.67 2.79 -
DY 0.11 0.00 0.06 0.09 0.14 0.00 0.00 -
P/NAPS 0.71 0.73 0.63 0.58 0.54 0.46 0.54 20.07%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 21/05/14 26/02/14 18/11/13 19/08/13 22/05/13 20/02/13 -
Price 0.325 0.17 0.18 0.155 0.135 0.15 0.12 -
P/RPS 1.21 0.93 0.75 0.66 0.57 0.65 0.56 67.37%
P/EPS -95.59 -17.71 18.18 17.61 21.09 75.00 30.77 -
EY -1.05 -5.65 5.50 5.68 4.74 1.33 3.25 -
DY 0.06 0.00 0.06 0.09 0.15 0.00 0.00 -
P/NAPS 1.25 0.65 0.69 0.60 0.52 0.58 0.46 95.08%

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