[NIHSIN] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 789.83%
YoY- 113.09%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 9,277 15,746 11,337 11,678 7,206 15,839 8,784 3.71%
PBT 524 4,001 1,960 2,033 127 7,897 2,042 -59.65%
Tax -207 -416 -65 -235 -304 -3,217 -452 -40.61%
NP 317 3,585 1,895 1,798 -177 4,680 1,590 -65.90%
-
NP to SH -48 3,244 1,385 1,221 -177 4,680 1,590 -
-
Tax Rate 39.50% 10.40% 3.32% 11.56% 239.37% 40.74% 22.14% -
Total Cost 8,960 12,161 9,442 9,880 7,383 11,159 7,194 15.77%
-
Net Worth 52,800 49,219 49,145 49,744 15,657 58,499 47,917 6.68%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 3,065 3,105 - - 6,255 2,178 -
Div Payout % - 94.48% 224.19% - - 133.65% 136.99% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 52,800 49,219 49,145 49,744 15,657 58,499 47,917 6.68%
NOSH 240,000 223,724 223,387 226,111 68,076 225,000 217,808 6.68%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 3.42% 22.77% 16.72% 15.40% -2.46% 29.55% 18.10% -
ROE -0.09% 6.59% 2.82% 2.45% -1.13% 8.00% 3.32% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.87 7.04 5.08 5.16 10.59 7.04 4.03 -2.66%
EPS -0.02 1.45 0.62 0.54 -0.26 2.08 0.73 -
DPS 0.00 1.37 1.39 0.00 0.00 2.78 1.00 -
NAPS 0.22 0.22 0.22 0.22 0.23 0.26 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 226,111
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.62 2.75 1.98 2.04 1.26 2.76 1.53 3.88%
EPS -0.01 0.57 0.24 0.21 -0.03 0.82 0.28 -
DPS 0.00 0.53 0.54 0.00 0.00 1.09 0.38 -
NAPS 0.0921 0.0859 0.0858 0.0868 0.0273 0.1021 0.0836 6.67%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.31 0.31 0.32 0.32 0.35 0.30 0.34 -
P/RPS 8.02 4.40 6.31 6.20 3.31 4.26 8.43 -3.27%
P/EPS -1,550.00 21.38 51.61 59.26 -134.62 14.42 46.58 -
EY -0.06 4.68 1.94 1.69 -0.74 6.93 2.15 -
DY 0.00 4.42 4.34 0.00 0.00 9.27 2.94 -
P/NAPS 1.41 1.41 1.45 1.45 1.52 1.15 1.55 -6.12%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 18/10/06 21/08/06 24/05/06 13/03/06 14/12/05 -
Price 0.32 0.33 0.31 0.32 0.36 0.36 0.30 -
P/RPS 8.28 4.69 6.11 6.20 3.40 5.11 7.44 7.39%
P/EPS -1,600.00 22.76 50.00 59.26 -138.46 17.31 41.10 -
EY -0.06 4.39 2.00 1.69 -0.72 5.78 2.43 -
DY 0.00 4.15 4.48 0.00 0.00 7.72 3.33 -
P/NAPS 1.45 1.50 1.41 1.45 1.57 1.38 1.36 4.36%

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