[NIHSIN] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 82.04%
YoY- 8.72%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 16,434 7,770 47,313 36,360 24,357 12,248 56,493 -56.19%
PBT 543 413 6,730 5,501 2,983 1,486 7,970 -83.40%
Tax -438 -266 -1,607 -1,498 -784 -394 -1,753 -60.43%
NP 105 147 5,123 4,003 2,199 1,092 6,217 -93.46%
-
NP to SH 105 147 5,123 4,003 2,199 1,092 6,217 -93.46%
-
Tax Rate 80.66% 64.41% 23.88% 27.23% 26.28% 26.51% 21.99% -
Total Cost 16,329 7,623 42,190 32,357 22,158 11,156 50,276 -52.84%
-
Net Worth 50,399 63,699 59,999 60,160 57,868 53,438 55,058 -5.73%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 4,430 2,892 1,157 - 4,588 -
Div Payout % - - 86.49% 72.25% 52.63% - 73.80% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 50,399 63,699 59,999 60,160 57,868 53,438 55,058 -5.73%
NOSH 209,999 245,000 230,765 231,387 231,473 232,340 229,409 -5.73%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.64% 1.89% 10.83% 11.01% 9.03% 8.92% 11.00% -
ROE 0.21% 0.23% 8.54% 6.65% 3.80% 2.04% 11.29% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.83 3.17 20.50 15.71 10.52 5.27 24.63 -53.51%
EPS 0.05 0.06 2.22 1.73 0.95 0.47 2.71 -93.06%
DPS 0.00 0.00 1.92 1.25 0.50 0.00 2.00 -
NAPS 0.24 0.26 0.26 0.26 0.25 0.23 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 231,282
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.87 1.36 8.26 6.35 4.25 2.14 9.86 -56.17%
EPS 0.02 0.03 0.89 0.70 0.38 0.19 1.08 -93.05%
DPS 0.00 0.00 0.77 0.50 0.20 0.00 0.80 -
NAPS 0.088 0.1112 0.1047 0.105 0.101 0.0933 0.0961 -5.71%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.20 0.23 0.22 0.25 0.24 0.28 0.26 -
P/RPS 2.56 7.25 1.07 1.59 2.28 5.31 1.06 80.29%
P/EPS 400.00 383.33 9.91 14.45 25.26 59.57 9.59 1110.95%
EY 0.25 0.26 10.09 6.92 3.96 1.68 10.42 -91.73%
DY 0.00 0.00 8.73 5.00 2.08 0.00 7.69 -
P/NAPS 0.83 0.88 0.85 0.96 0.96 1.22 1.08 -16.13%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 19/05/10 22/02/10 18/11/09 19/08/09 20/05/09 25/02/09 -
Price 0.20 0.22 0.23 0.23 0.25 0.36 0.26 -
P/RPS 2.56 6.94 1.12 1.46 2.38 6.83 1.06 80.29%
P/EPS 400.00 366.67 10.36 13.29 26.32 76.60 9.59 1110.95%
EY 0.25 0.27 9.65 7.52 3.80 1.31 10.42 -91.73%
DY 0.00 0.00 8.35 5.43 2.00 0.00 7.69 -
P/NAPS 0.83 0.85 0.88 0.88 1.00 1.57 1.08 -16.13%

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