[NIHSIN] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -56.92%
YoY- 451.52%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 10,953 12,003 12,109 12,248 16,031 17,849 12,460 -8.21%
PBT 1,229 2,518 1,497 1,486 3,047 3,491 1,069 9.71%
Tax -109 -714 -390 -394 -512 -962 -114 -2.93%
NP 1,120 1,804 1,107 1,092 2,535 2,529 955 11.17%
-
NP to SH 1,120 1,804 1,107 1,092 2,535 2,529 955 11.17%
-
Tax Rate 8.87% 28.36% 26.05% 26.51% 16.80% 27.56% 10.66% -
Total Cost 9,833 10,199 11,002 11,156 13,496 15,320 11,505 -9.91%
-
Net Worth 60,666 60,133 57,656 53,438 55,816 51,934 51,243 11.87%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,563 1,734 1,153 - 1,162 1,129 - -
Div Payout % 139.58% 96.15% 104.17% - 45.87% 44.64% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 60,666 60,133 57,656 53,438 55,816 51,934 51,243 11.87%
NOSH 233,333 231,282 230,625 232,340 232,568 225,803 232,926 0.11%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.23% 15.03% 9.14% 8.92% 15.81% 14.17% 7.66% -
ROE 1.85% 3.00% 1.92% 2.04% 4.54% 4.87% 1.86% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.69 5.19 5.25 5.27 6.89 7.90 5.35 -8.38%
EPS 0.48 0.78 0.48 0.47 1.09 1.12 0.41 11.04%
DPS 0.67 0.75 0.50 0.00 0.50 0.50 0.00 -
NAPS 0.26 0.26 0.25 0.23 0.24 0.23 0.22 11.74%
Adjusted Per Share Value based on latest NOSH - 232,340
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.91 2.09 2.11 2.14 2.80 3.11 2.17 -8.13%
EPS 0.20 0.31 0.19 0.19 0.44 0.44 0.17 11.41%
DPS 0.27 0.30 0.20 0.00 0.20 0.20 0.00 -
NAPS 0.1059 0.1049 0.1006 0.0933 0.0974 0.0906 0.0894 11.91%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.22 0.25 0.24 0.28 0.26 0.30 0.26 -
P/RPS 4.69 4.82 4.57 5.31 3.77 3.80 4.86 -2.33%
P/EPS 45.83 32.05 50.00 59.57 23.85 26.79 63.41 -19.41%
EY 2.18 3.12 2.00 1.68 4.19 3.73 1.58 23.86%
DY 3.05 3.00 2.08 0.00 1.92 1.67 0.00 -
P/NAPS 0.85 0.96 0.96 1.22 1.08 1.30 1.18 -19.59%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 18/11/09 19/08/09 20/05/09 25/02/09 27/11/08 27/08/08 -
Price 0.23 0.23 0.25 0.36 0.26 0.17 0.26 -
P/RPS 4.90 4.43 4.76 6.83 3.77 2.15 4.86 0.54%
P/EPS 47.92 29.49 52.08 76.60 23.85 15.18 63.41 -16.99%
EY 2.09 3.39 1.92 1.31 4.19 6.59 1.58 20.44%
DY 2.91 3.26 2.00 0.00 1.92 2.94 0.00 -
P/NAPS 0.88 0.88 1.00 1.57 1.08 0.74 1.18 -17.71%

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