[NIHSIN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 27.98%
YoY- -17.6%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 25,982 16,434 7,770 47,313 36,360 24,357 12,248 65.02%
PBT 673 543 413 6,730 5,501 2,983 1,486 -40.99%
Tax -634 -438 -266 -1,607 -1,498 -784 -394 37.27%
NP 39 105 147 5,123 4,003 2,199 1,092 -89.13%
-
NP to SH 39 105 147 5,123 4,003 2,199 1,092 -89.13%
-
Tax Rate 94.21% 80.66% 64.41% 23.88% 27.23% 26.28% 26.51% -
Total Cost 25,943 16,329 7,623 42,190 32,357 22,158 11,156 75.43%
-
Net Worth 46,799 50,399 63,699 59,999 60,160 57,868 53,438 -8.45%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 4,430 2,892 1,157 - -
Div Payout % - - - 86.49% 72.25% 52.63% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 46,799 50,399 63,699 59,999 60,160 57,868 53,438 -8.45%
NOSH 195,000 209,999 245,000 230,765 231,387 231,473 232,340 -11.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.15% 0.64% 1.89% 10.83% 11.01% 9.03% 8.92% -
ROE 0.08% 0.21% 0.23% 8.54% 6.65% 3.80% 2.04% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.32 7.83 3.17 20.50 15.71 10.52 5.27 85.44%
EPS 0.02 0.05 0.06 2.22 1.73 0.95 0.47 -87.78%
DPS 0.00 0.00 0.00 1.92 1.25 0.50 0.00 -
NAPS 0.24 0.24 0.26 0.26 0.26 0.25 0.23 2.87%
Adjusted Per Share Value based on latest NOSH - 233,333
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.53 2.87 1.36 8.26 6.35 4.25 2.14 64.78%
EPS 0.01 0.02 0.03 0.89 0.70 0.38 0.19 -85.93%
DPS 0.00 0.00 0.00 0.77 0.50 0.20 0.00 -
NAPS 0.0817 0.088 0.1112 0.1047 0.105 0.101 0.0933 -8.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.20 0.20 0.23 0.22 0.25 0.24 0.28 -
P/RPS 1.50 2.56 7.25 1.07 1.59 2.28 5.31 -56.91%
P/EPS 1,000.00 400.00 383.33 9.91 14.45 25.26 59.57 554.49%
EY 0.10 0.25 0.26 10.09 6.92 3.96 1.68 -84.72%
DY 0.00 0.00 0.00 8.73 5.00 2.08 0.00 -
P/NAPS 0.83 0.83 0.88 0.85 0.96 0.96 1.22 -22.62%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 17/08/10 19/05/10 22/02/10 18/11/09 19/08/09 20/05/09 -
Price 0.19 0.20 0.22 0.23 0.23 0.25 0.36 -
P/RPS 1.43 2.56 6.94 1.12 1.46 2.38 6.83 -64.70%
P/EPS 950.00 400.00 366.67 10.36 13.29 26.32 76.60 434.97%
EY 0.11 0.25 0.27 9.65 7.52 3.80 1.31 -80.79%
DY 0.00 0.00 0.00 8.35 5.43 2.00 0.00 -
P/NAPS 0.79 0.83 0.85 0.88 0.88 1.00 1.57 -36.71%

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