[NIHSIN] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 26.64%
YoY- 89.25%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 48,480 48,714 48,992 56,493 53,949 45,226 40,612 12.51%
PBT 7,334 5,966 5,944 7,970 6,564 2,864 1,452 194.09%
Tax -1,997 -1,568 -1,576 -1,753 -1,654 -558 -660 109.05%
NP 5,337 4,398 4,368 6,217 4,909 2,306 792 256.35%
-
NP to SH 5,337 4,398 4,368 6,217 4,909 2,306 792 256.35%
-
Tax Rate 27.23% 26.28% 26.51% 21.99% 25.20% 19.48% 45.45% -
Total Cost 43,142 44,316 44,624 50,276 49,040 42,920 39,820 5.48%
-
Net Worth 60,160 57,868 53,438 55,058 51,954 50,731 50,599 12.21%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,856 2,314 - 4,588 4,517 - 8,799 -42.27%
Div Payout % 72.25% 52.63% - 73.80% 92.02% - 1,111.11% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 60,160 57,868 53,438 55,058 51,954 50,731 50,599 12.21%
NOSH 231,387 231,473 232,340 229,409 225,889 230,600 219,999 3.41%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.01% 9.03% 8.92% 11.00% 9.10% 5.10% 1.95% -
ROE 8.87% 7.60% 8.17% 11.29% 9.45% 4.55% 1.57% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 20.95 21.05 21.09 24.63 23.88 19.61 18.46 8.79%
EPS 2.31 1.90 1.88 2.71 2.17 1.00 0.36 244.91%
DPS 1.67 1.00 0.00 2.00 2.00 0.00 4.00 -44.10%
NAPS 0.26 0.25 0.23 0.24 0.23 0.22 0.23 8.50%
Adjusted Per Share Value based on latest NOSH - 232,568
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.46 8.50 8.55 9.86 9.41 7.89 7.09 12.48%
EPS 0.93 0.77 0.76 1.08 0.86 0.40 0.14 252.96%
DPS 0.67 0.40 0.00 0.80 0.79 0.00 1.54 -42.55%
NAPS 0.105 0.101 0.0933 0.0961 0.0907 0.0885 0.0883 12.22%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.25 0.24 0.28 0.26 0.30 0.26 0.28 -
P/RPS 1.19 1.14 1.33 1.06 1.26 1.33 1.52 -15.04%
P/EPS 10.84 12.63 14.89 9.59 13.80 26.00 77.78 -73.08%
EY 9.23 7.92 6.71 10.42 7.24 3.85 1.29 270.86%
DY 6.67 4.17 0.00 7.69 6.67 0.00 14.29 -39.79%
P/NAPS 0.96 0.96 1.22 1.08 1.30 1.18 1.22 -14.75%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 19/08/09 20/05/09 25/02/09 27/11/08 27/08/08 23/05/08 -
Price 0.23 0.25 0.36 0.26 0.17 0.26 0.28 -
P/RPS 1.10 1.19 1.71 1.06 0.71 1.33 1.52 -19.37%
P/EPS 9.97 13.16 19.15 9.59 7.82 26.00 77.78 -74.54%
EY 10.03 7.60 5.22 10.42 12.78 3.85 1.29 291.98%
DY 7.25 4.00 0.00 7.69 11.76 0.00 14.29 -36.36%
P/NAPS 0.88 1.00 1.57 1.08 0.74 1.18 1.22 -19.55%

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