[NIHSIN] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -61.93%
YoY- 153.52%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 15,779 12,034 10,377 11,745 13,123 9,335 9,157 43.49%
PBT 731 282 -205 680 1,333 -12 -14 -
Tax 146 -272 -203 -254 -214 -268 -196 -
NP 877 10 -408 426 1,119 -280 -210 -
-
NP to SH 877 10 -408 426 1,119 -280 -210 -
-
Tax Rate -19.97% 96.45% - 37.35% 16.05% - - -
Total Cost 14,902 12,024 10,785 11,319 12,004 9,615 9,367 36.08%
-
Net Worth 60,005 58,933 58,933 61,533 55,004 54,999 54,666 6.37%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - 22 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 60,005 58,933 58,933 61,533 55,004 54,999 54,666 6.37%
NOSH 230,789 226,666 226,666 236,666 229,183 229,166 227,777 0.87%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.56% 0.08% -3.93% 3.63% 8.53% -3.00% -2.29% -
ROE 1.46% 0.02% -0.69% 0.69% 2.03% -0.51% -0.38% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.84 5.31 4.58 4.96 5.73 4.07 4.02 42.29%
EPS 0.38 0.00 -0.18 0.18 0.48 -0.12 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.26 0.26 0.26 0.26 0.24 0.24 0.24 5.45%
Adjusted Per Share Value based on latest NOSH - 236,666
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.75 2.10 1.81 2.05 2.29 1.63 1.60 43.25%
EPS 0.15 0.00 -0.07 0.07 0.20 -0.05 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1047 0.1028 0.1028 0.1074 0.096 0.096 0.0954 6.36%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.14 0.14 0.15 0.16 0.12 0.12 0.13 -
P/RPS 2.05 2.64 3.28 3.22 2.10 2.95 3.23 -26.04%
P/EPS 36.84 3,173.33 -83.33 88.89 24.58 -98.21 -141.01 -
EY 2.71 0.03 -1.20 1.13 4.07 -1.02 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.08 0.00 -
P/NAPS 0.54 0.54 0.58 0.62 0.50 0.50 0.54 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 20/11/12 24/08/12 23/05/12 27/02/12 21/11/11 16/08/11 -
Price 0.12 0.14 0.16 0.17 0.13 0.12 0.115 -
P/RPS 1.76 2.64 3.49 3.43 2.27 2.95 2.86 -27.54%
P/EPS 31.58 3,173.33 -88.89 94.44 26.63 -98.21 -124.74 -
EY 3.17 0.03 -1.13 1.06 3.76 -1.02 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.08 0.00 -
P/NAPS 0.46 0.54 0.62 0.65 0.54 0.50 0.48 -2.78%

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