[NIHSIN] QoQ Cumulative 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- 68.85%
YoY- 89.25%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 36,360 24,357 12,248 56,493 40,462 22,613 10,153 133.89%
PBT 5,501 2,983 1,486 7,970 4,923 1,432 363 511.37%
Tax -1,498 -784 -394 -1,753 -1,241 -279 -165 334.61%
NP 4,003 2,199 1,092 6,217 3,682 1,153 198 640.77%
-
NP to SH 4,003 2,199 1,092 6,217 3,682 1,153 198 640.77%
-
Tax Rate 27.23% 26.28% 26.51% 21.99% 25.21% 19.48% 45.45% -
Total Cost 32,357 22,158 11,156 50,276 36,780 21,460 9,955 119.26%
-
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 2,892 1,157 - 4,588 3,388 - 2,199 20.01%
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 6.65% 3.80% 2.04% 11.29% 7.09% 2.27% 0.39% -
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 15.71 10.52 5.27 24.63 17.91 9.81 4.62 125.96%
EPS 1.73 0.95 0.47 2.71 1.63 0.50 0.09 616.28%
DPS 1.25 0.50 0.00 2.00 1.50 0.00 1.00 16.02%
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 6.35 4.25 2.14 9.86 7.06 3.95 1.77 134.16%
EPS 0.70 0.38 0.19 1.08 0.64 0.20 0.03 714.99%
DPS 0.50 0.20 0.00 0.80 0.59 0.00 0.38 20.05%
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 1.59 2.28 5.31 1.06 1.67 2.65 6.07 -59.02%
P/EPS 14.45 25.26 59.57 9.59 18.40 52.00 311.11 -87.05%
EY 6.92 3.96 1.68 10.42 5.43 1.92 0.32 674.74%
DY 5.00 2.08 0.00 7.69 5.00 0.00 3.57 25.15%
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 1.46 2.38 6.83 1.06 0.95 2.65 6.07 -61.29%
P/EPS 13.29 26.32 76.60 9.59 10.43 52.00 311.11 -87.75%
EY 7.52 3.80 1.31 10.42 9.59 1.92 0.32 718.86%
DY 5.43 2.00 0.00 7.69 8.82 0.00 3.57 32.22%
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