[NIHSIN] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 8670.0%
YoY- -21.63%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 13,310 12,780 14,638 15,779 12,034 10,377 11,745 8.68%
PBT 1,074 849 340 731 282 -205 680 35.58%
Tax -283 -237 -213 146 -272 -203 -254 7.46%
NP 791 612 127 877 10 -408 426 51.01%
-
NP to SH 791 612 127 877 10 -408 426 51.01%
-
Tax Rate 26.35% 27.92% 62.65% -19.97% 96.45% - 37.35% -
Total Cost 12,519 12,168 14,511 14,902 12,024 10,785 11,319 6.94%
-
Net Worth 60,488 61,199 66,039 60,005 58,933 58,933 61,533 -1.13%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 23 - - - - - -
Div Payout % - 3.85% - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 60,488 61,199 66,039 60,005 58,933 58,933 61,533 -1.13%
NOSH 232,647 235,384 253,999 230,789 226,666 226,666 236,666 -1.13%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.94% 4.79% 0.87% 5.56% 0.08% -3.93% 3.63% -
ROE 1.31% 1.00% 0.19% 1.46% 0.02% -0.69% 0.69% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.72 5.43 5.76 6.84 5.31 4.58 4.96 9.96%
EPS 0.34 0.26 0.05 0.38 0.00 -0.18 0.18 52.74%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 230,789
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.32 2.23 2.55 2.75 2.10 1.81 2.05 8.59%
EPS 0.14 0.11 0.02 0.15 0.00 -0.07 0.07 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1056 0.1068 0.1152 0.1047 0.1028 0.1028 0.1074 -1.11%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.15 0.14 0.12 0.14 0.14 0.15 0.16 -
P/RPS 2.62 2.58 2.08 2.05 2.64 3.28 3.22 -12.83%
P/EPS 44.12 53.85 240.00 36.84 3,173.33 -83.33 88.89 -37.28%
EY 2.27 1.86 0.42 2.71 0.03 -1.20 1.13 59.14%
DY 0.00 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.46 0.54 0.54 0.58 0.62 -4.34%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 19/08/13 22/05/13 20/02/13 20/11/12 24/08/12 23/05/12 -
Price 0.155 0.135 0.15 0.12 0.14 0.16 0.17 -
P/RPS 2.71 2.49 2.60 1.76 2.64 3.49 3.43 -14.52%
P/EPS 45.59 51.92 300.00 31.58 3,173.33 -88.89 94.44 -38.43%
EY 2.19 1.93 0.33 3.17 0.03 -1.13 1.06 62.14%
DY 0.00 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.58 0.46 0.54 0.62 0.65 -5.19%

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