[NIHSIN] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 102.45%
YoY- 103.57%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 12,780 14,638 15,779 12,034 10,377 11,745 13,123 -1.75%
PBT 849 340 731 282 -205 680 1,333 -25.99%
Tax -237 -213 146 -272 -203 -254 -214 7.04%
NP 612 127 877 10 -408 426 1,119 -33.14%
-
NP to SH 612 127 877 10 -408 426 1,119 -33.14%
-
Tax Rate 27.92% 62.65% -19.97% 96.45% - 37.35% 16.05% -
Total Cost 12,168 14,511 14,902 12,024 10,785 11,319 12,004 0.90%
-
Net Worth 61,199 66,039 60,005 58,933 58,933 61,533 55,004 7.38%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 23 - - - - - - -
Div Payout % 3.85% - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 61,199 66,039 60,005 58,933 58,933 61,533 55,004 7.38%
NOSH 235,384 253,999 230,789 226,666 226,666 236,666 229,183 1.79%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.79% 0.87% 5.56% 0.08% -3.93% 3.63% 8.53% -
ROE 1.00% 0.19% 1.46% 0.02% -0.69% 0.69% 2.03% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.43 5.76 6.84 5.31 4.58 4.96 5.73 -3.52%
EPS 0.26 0.05 0.38 0.00 -0.18 0.18 0.48 -33.57%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.26 0.26 0.26 0.24 5.48%
Adjusted Per Share Value based on latest NOSH - 226,666
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.23 2.55 2.75 2.10 1.81 2.05 2.29 -1.75%
EPS 0.11 0.02 0.15 0.00 -0.07 0.07 0.20 -32.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1068 0.1152 0.1047 0.1028 0.1028 0.1074 0.096 7.37%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.14 0.12 0.14 0.14 0.15 0.16 0.12 -
P/RPS 2.58 2.08 2.05 2.64 3.28 3.22 2.10 14.72%
P/EPS 53.85 240.00 36.84 3,173.33 -83.33 88.89 24.58 68.76%
EY 1.86 0.42 2.71 0.03 -1.20 1.13 4.07 -40.69%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.54 0.54 0.58 0.62 0.50 5.26%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 22/05/13 20/02/13 20/11/12 24/08/12 23/05/12 27/02/12 -
Price 0.135 0.15 0.12 0.14 0.16 0.17 0.13 -
P/RPS 2.49 2.60 1.76 2.64 3.49 3.43 2.27 6.36%
P/EPS 51.92 300.00 31.58 3,173.33 -88.89 94.44 26.63 56.12%
EY 1.93 0.33 3.17 0.03 -1.13 1.06 3.76 -35.91%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.46 0.54 0.62 0.65 0.54 -2.48%

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