[NIHSIN] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1126.51%
YoY- 153.52%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 49,935 45,541 44,244 46,980 39,338 34,953 33,760 29.66%
PBT 1,488 1,009 950 2,720 728 -806 -1,186 -
Tax -583 -972 -914 -1,016 -894 -906 -824 -20.51%
NP 905 37 36 1,704 -166 -1,713 -2,010 -
-
NP to SH 905 37 36 1,704 -166 -1,713 -2,010 -
-
Tax Rate 39.18% 96.33% 96.21% 37.35% 122.80% - - -
Total Cost 49,030 45,504 44,208 45,276 39,504 36,666 35,770 23.27%
-
Net Worth 60,333 72,799 46,799 61,533 64,133 55,461 55,590 5.58%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 24 30 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 60,333 72,799 46,799 61,533 64,133 55,461 55,590 5.58%
NOSH 232,051 279,997 180,000 236,666 246,666 231,090 231,627 0.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.81% 0.08% 0.08% 3.63% -0.42% -4.90% -5.95% -
ROE 1.50% 0.05% 0.08% 2.77% -0.26% -3.09% -3.62% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.52 16.26 24.58 19.85 15.95 15.13 14.58 29.48%
EPS 0.39 0.01 0.02 0.72 -0.07 -0.75 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.00 -
NAPS 0.26 0.26 0.26 0.26 0.26 0.24 0.24 5.45%
Adjusted Per Share Value based on latest NOSH - 236,666
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.71 7.95 7.72 8.20 6.87 6.10 5.89 29.64%
EPS 0.16 0.01 0.01 0.30 -0.03 -0.30 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.1053 0.127 0.0817 0.1074 0.1119 0.0968 0.097 5.59%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.14 0.14 0.15 0.16 0.12 0.12 0.13 -
P/RPS 0.65 0.86 0.61 0.81 0.75 0.79 0.89 -18.82%
P/EPS 35.90 1,050.00 750.00 22.22 -178.31 -16.19 -14.98 -
EY 2.79 0.10 0.13 4.50 -0.56 -6.18 -6.68 -
DY 0.00 0.00 0.00 0.00 0.08 0.11 0.00 -
P/NAPS 0.54 0.54 0.58 0.62 0.46 0.50 0.54 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 20/11/12 24/08/12 23/05/12 27/02/12 21/11/11 16/08/11 -
Price 0.12 0.14 0.16 0.17 0.13 0.12 0.115 -
P/RPS 0.56 0.86 0.65 0.86 0.82 0.79 0.79 -20.41%
P/EPS 30.77 1,050.00 800.00 23.61 -193.17 -16.19 -13.25 -
EY 3.25 0.10 0.13 4.24 -0.52 -6.18 -7.55 -
DY 0.00 0.00 0.00 0.00 0.08 0.11 0.00 -
P/NAPS 0.46 0.54 0.62 0.65 0.50 0.50 0.48 -2.78%

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