[NIHSIN] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 194.34%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 11,337 11,678 7,206 15,839 8,784 7,449 0 -
PBT 1,960 2,033 127 7,897 2,042 1,230 0 -
Tax -65 -235 -304 -3,217 -452 -657 0 -
NP 1,895 1,798 -177 4,680 1,590 573 0 -
-
NP to SH 1,385 1,221 -177 4,680 1,590 573 0 -
-
Tax Rate 3.32% 11.56% 239.37% 40.74% 22.14% 53.41% - -
Total Cost 9,442 9,880 7,383 11,159 7,194 6,876 0 -
-
Net Worth 49,145 49,744 15,657 58,499 47,917 42,974 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,105 - - 6,255 2,178 - - -
Div Payout % 224.19% - - 133.65% 136.99% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 49,145 49,744 15,657 58,499 47,917 42,974 0 -
NOSH 223,387 226,111 68,076 225,000 217,808 204,642 0 -
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 16.72% 15.40% -2.46% 29.55% 18.10% 7.69% 0.00% -
ROE 2.82% 2.45% -1.13% 8.00% 3.32% 1.33% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.08 5.16 10.59 7.04 4.03 3.64 0.00 -
EPS 0.62 0.54 -0.26 2.08 0.73 0.28 0.00 -
DPS 1.39 0.00 0.00 2.78 1.00 0.00 0.00 -
NAPS 0.22 0.22 0.23 0.26 0.22 0.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 225,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.98 2.04 1.26 2.76 1.53 1.30 0.00 -
EPS 0.24 0.21 -0.03 0.82 0.28 0.10 0.00 -
DPS 0.54 0.00 0.00 1.09 0.38 0.00 0.00 -
NAPS 0.0858 0.0868 0.0273 0.1021 0.0836 0.075 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 0.32 0.32 0.35 0.30 0.34 0.00 0.00 -
P/RPS 6.31 6.20 3.31 4.26 8.43 0.00 0.00 -
P/EPS 51.61 59.26 -134.62 14.42 46.58 0.00 0.00 -
EY 1.94 1.69 -0.74 6.93 2.15 0.00 0.00 -
DY 4.34 0.00 0.00 9.27 2.94 0.00 0.00 -
P/NAPS 1.45 1.45 1.52 1.15 1.55 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 18/10/06 21/08/06 24/05/06 13/03/06 14/12/05 25/07/05 - -
Price 0.31 0.32 0.36 0.36 0.30 0.00 0.00 -
P/RPS 6.11 6.20 3.40 5.11 7.44 0.00 0.00 -
P/EPS 50.00 59.26 -138.46 17.31 41.10 0.00 0.00 -
EY 2.00 1.69 -0.72 5.78 2.43 0.00 0.00 -
DY 4.48 0.00 0.00 7.72 3.33 0.00 0.00 -
P/NAPS 1.41 1.45 1.57 1.38 1.36 0.00 0.00 -

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