[NIHSIN] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -5.31%
YoY- -14.6%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 10,246 9,529 10,364 14,422 13,310 12,780 14,638 -21.14%
PBT 1 317 -366 1,375 1,074 849 340 -97.93%
Tax -160 -162 -181 -626 -283 -237 -213 -17.35%
NP -159 155 -547 749 791 612 127 -
-
NP to SH -159 224 -547 749 791 612 127 -
-
Tax Rate 16,000.00% 51.10% - 45.53% 26.35% 27.92% 62.65% -
Total Cost 10,405 9,374 10,911 13,673 12,519 12,168 14,511 -19.87%
-
Net Worth 59,057 83,199 59,258 60,856 60,488 61,199 66,039 -7.17%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 31 - - - 23 - -
Div Payout % - 14.29% - - - 3.85% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 59,057 83,199 59,258 60,856 60,488 61,199 66,039 -7.17%
NOSH 227,142 319,999 227,916 234,062 232,647 235,384 253,999 -7.17%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.55% 1.63% -5.28% 5.19% 5.94% 4.79% 0.87% -
ROE -0.27% 0.27% -0.92% 1.23% 1.31% 1.00% 0.19% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.51 2.98 4.55 6.16 5.72 5.43 5.76 -15.03%
EPS -0.07 0.07 -0.24 0.32 0.34 0.26 0.05 -
DPS 0.00 0.01 0.00 0.00 0.00 0.01 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 - 234,062
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.79 1.66 1.81 2.52 2.32 2.23 2.55 -20.99%
EPS -0.03 0.04 -0.10 0.13 0.14 0.11 0.02 -
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1031 0.1452 0.1034 0.1062 0.1056 0.1068 0.1152 -7.12%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.47 0.185 0.19 0.165 0.15 0.14 0.12 -
P/RPS 10.42 6.21 4.18 2.68 2.62 2.58 2.08 192.48%
P/EPS -671.43 264.29 -79.17 51.56 44.12 53.85 240.00 -
EY -0.15 0.38 -1.26 1.94 2.27 1.86 0.42 -
DY 0.00 0.05 0.00 0.00 0.00 0.07 0.00 -
P/NAPS 1.81 0.71 0.73 0.63 0.58 0.54 0.46 149.03%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 21/08/14 21/05/14 26/02/14 18/11/13 19/08/13 22/05/13 -
Price 0.45 0.325 0.17 0.18 0.155 0.135 0.15 -
P/RPS 9.98 10.91 3.74 2.92 2.71 2.49 2.60 144.95%
P/EPS -642.86 464.29 -70.83 56.25 45.59 51.92 300.00 -
EY -0.16 0.22 -1.41 1.78 2.19 1.93 0.33 -
DY 0.00 0.03 0.00 0.00 0.00 0.07 0.00 -
P/NAPS 1.73 1.25 0.65 0.69 0.60 0.52 0.58 107.07%

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