[NIHSIN] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -101.48%
YoY- 72.88%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 14,775 10,772 9,583 9,277 15,746 11,337 11,678 16.92%
PBT 1,109 413 1,933 524 4,001 1,960 2,033 -33.16%
Tax 1,088 -46 -456 -207 -416 -65 -235 -
NP 2,197 367 1,477 317 3,585 1,895 1,798 14.25%
-
NP to SH 2,197 56 1,080 -48 3,244 1,385 1,221 47.77%
-
Tax Rate -98.11% 11.14% 23.59% 39.50% 10.40% 3.32% 11.56% -
Total Cost 12,578 10,405 8,106 8,960 12,161 9,442 9,880 17.41%
-
Net Worth 51,041 41,066 50,693 52,800 49,219 49,145 49,744 1.72%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 3,065 3,105 - -
Div Payout % - - - - 94.48% 224.19% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 51,041 41,066 50,693 52,800 49,219 49,145 49,744 1.72%
NOSH 221,919 186,666 220,408 240,000 223,724 223,387 226,111 -1.23%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.87% 3.41% 15.41% 3.42% 22.77% 16.72% 15.40% -
ROE 4.30% 0.14% 2.13% -0.09% 6.59% 2.82% 2.45% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.66 5.77 4.35 3.87 7.04 5.08 5.16 18.48%
EPS 0.99 0.03 0.49 -0.02 1.45 0.62 0.54 49.62%
DPS 0.00 0.00 0.00 0.00 1.37 1.39 0.00 -
NAPS 0.23 0.22 0.23 0.22 0.22 0.22 0.22 2.99%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 2.58 1.88 1.67 1.62 2.75 1.98 2.04 16.89%
EPS 0.38 0.01 0.19 -0.01 0.57 0.24 0.21 48.33%
DPS 0.00 0.00 0.00 0.00 0.53 0.54 0.00 -
NAPS 0.0891 0.0717 0.0885 0.0921 0.0859 0.0858 0.0868 1.75%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.31 0.34 0.36 0.31 0.31 0.32 0.32 -
P/RPS 4.66 5.89 8.28 8.02 4.40 6.31 6.20 -17.29%
P/EPS 31.31 1,133.33 73.47 -1,550.00 21.38 51.61 59.26 -34.56%
EY 3.19 0.09 1.36 -0.06 4.68 1.94 1.69 52.55%
DY 0.00 0.00 0.00 0.00 4.42 4.34 0.00 -
P/NAPS 1.35 1.55 1.57 1.41 1.41 1.45 1.45 -4.63%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 21/11/07 22/08/07 25/05/07 27/02/07 18/10/06 21/08/06 -
Price 0.28 0.34 0.34 0.32 0.33 0.31 0.32 -
P/RPS 4.21 5.89 7.82 8.28 4.69 6.11 6.20 -22.69%
P/EPS 28.28 1,133.33 69.39 -1,600.00 22.76 50.00 59.26 -38.84%
EY 3.54 0.09 1.44 -0.06 4.39 2.00 1.69 63.49%
DY 0.00 0.00 0.00 0.00 4.15 4.48 0.00 -
P/NAPS 1.22 1.55 1.48 1.45 1.50 1.41 1.45 -10.84%

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