[NIHSIN] QoQ 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- 62.96%
YoY- -28.67%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 8,664 7,770 10,953 12,003 12,109 12,248 16,031 -33.72%
PBT 130 413 1,229 2,518 1,497 1,486 3,047 -87.86%
Tax -172 -266 -109 -714 -390 -394 -512 -51.77%
NP -42 147 1,120 1,804 1,107 1,092 2,535 -
-
NP to SH -42 147 1,120 1,804 1,107 1,092 2,535 -
-
Tax Rate 132.31% 64.41% 8.87% 28.36% 26.05% 26.51% 16.80% -
Total Cost 8,706 7,623 9,833 10,199 11,002 11,156 13,496 -25.40%
-
Net Worth 50,399 63,699 60,666 60,133 57,656 53,438 55,816 -6.59%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 1,563 1,734 1,153 - 1,162 -
Div Payout % - - 139.58% 96.15% 104.17% - 45.87% -
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 60,666 60,133 57,656 53,438 55,816 -6.59%
NOSH 210,000 245,000 233,333 231,282 230,625 232,340 232,568 -6.59%
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 -0.48% 1.89% 10.23% 15.03% 9.14% 8.92% 15.81% -
ROE -0.08% 0.23% 1.85% 3.00% 1.92% 2.04% 4.54% -
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 4.13 3.17 4.69 5.19 5.25 5.27 6.89 -28.97%
EPS -0.02 0.06 0.48 0.78 0.48 0.47 1.09 -
DPS 0.00 0.00 0.67 0.75 0.50 0.00 0.50 -
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 1.51 1.36 1.91 2.09 2.11 2.14 2.80 -33.82%
EPS -0.01 0.03 0.20 0.31 0.19 0.19 0.44 -
DPS 0.00 0.00 0.27 0.30 0.20 0.00 0.20 -
NAPS 0.088 0.1112 0.1059 0.1049 0.1006 0.0933 0.0974 -6.55%
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 4.85 7.25 4.69 4.82 4.57 5.31 3.77 18.34%
P/EPS -1,000.00 383.33 45.83 32.05 50.00 59.57 23.85 -
EY -0.10 0.26 2.18 3.12 2.00 1.68 4.19 -
DY 0.00 0.00 3.05 3.00 2.08 0.00 1.92 -
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 4.85 6.94 4.90 4.43 4.76 6.83 3.77 18.34%
P/EPS -1,000.00 366.67 47.92 29.49 52.08 76.60 23.85 -
EY -0.10 0.27 2.09 3.39 1.92 1.31 4.19 -
DY 0.00 0.00 2.91 3.26 2.00 0.00 1.92 -
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