[NIHSIN] QoQ TTM Result on 30-Jun-2008 [#2]

Stock

[NIHSIN] NI HSIN GROUP BERHAD

Announcement Date

27-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -3.54%

YoY- -39.83%

Quarter Report

NIHSIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	58,588	56,493	55,237	48,160	45,283	44,407	45,378	18.55%
YoY %	3.71%	2.27%	14.69%	6.35%	1.97%	-2.14%	-	-
Horiz. %	129.11%	124.49%	121.73%	106.13%	99.79%	97.86%	100.00%	-
PBT	9,093	7,970	6,032	2,954	3,818	3,979	6,871	20.51%
YoY %	14.09%	32.13%	104.20%	-22.63%	-4.05%	-42.09%	-	-
Horiz. %	132.34%	115.99%	87.79%	42.99%	55.57%	57.91%	100.00%	-
Tax	-1,982	-1,753	-153	763	421	379	-1,125	45.82%
YoY %	-13.06%	-1,045.75%	-120.05%	81.24%	11.08%	133.69%	-	-
Horiz. %	176.18%	155.82%	13.60%	-67.82%	-37.42%	-33.69%	100.00%	-
NP	7,111	6,217	5,879	3,717	4,239	4,358	5,746	15.25%
YoY %	14.38%	5.75%	58.17%	-12.31%	-2.73%	-24.16%	-	-
Horiz. %	123.76%	108.20%	102.31%	64.69%	73.77%	75.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,111	6,217	5,879	3,406	3,531	3,285	4,332	39.11%
YoY %	14.38%	5.75%	72.61%	-3.54%	7.49%	-24.17%	-	-
Horiz. %	164.15%	143.51%	135.71%	78.62%	81.51%	75.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.80%	21.99%	2.54%	-25.83%	-11.03%	-9.53%	16.37%	-
YoY %	-0.86%	765.75%	109.83%	-134.18%	-15.74%	-158.22%	-	-
Horiz. %	133.17%	134.33%	15.52%	-157.79%	-67.38%	-58.22%	100.00%	-
Total Cost	51,477	50,276	49,358	44,443	41,044	40,049	39,632	19.02%
YoY %	2.39%	1.86%	11.06%	8.28%	2.48%	1.05%	-	-
Horiz. %	129.89%	126.86%	124.54%	112.14%	103.56%	101.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	53,438	55,816	51,934	51,243	50,599	51,041	41,066	19.17%
YoY %	-4.26%	7.47%	1.35%	1.27%	-0.87%	24.29%	-	-
Horiz. %	130.13%	135.92%	126.46%	124.78%	123.21%	124.29%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	2,291	4,491	3,329	2,199	2,199	-	3,065	-17.62%
YoY %	-48.99%	34.91%	51.39%	0.00%	0.00%	-	-	-
Horiz. %	74.75%	146.53%	108.61%	71.75%	71.75%	-	100.00%	-
Div Payout %	32.23%	72.25%	56.63%	64.59%	62.31%	-	70.75%	-
YoY %	-55.39%	27.58%	-12.32%	3.66%	0.00%	-	-	-
Horiz. %	45.55%	102.12%	80.04%	91.29%	88.07%	-	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	53,438	55,816	51,934	51,243	50,599	51,041	41,066	19.17%
YoY %	-4.26%	7.47%	1.35%	1.27%	-0.87%	24.29%	-	-
Horiz. %	130.13%	135.92%	126.46%	124.78%	123.21%	124.29%	100.00%	-
NOSH	232,340	232,568	225,803	232,926	219,999	221,919	186,666	15.69%
YoY %	-0.10%	3.00%	-3.06%	5.88%	-0.87%	18.89%	-	-
Horiz. %	124.47%	124.59%	120.97%	124.78%	117.86%	118.89%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	12.14%	11.00%	10.64%	7.72%	9.36%	9.81%	12.66%	-
YoY %	10.36%	3.38%	37.82%	-17.52%	-4.59%	-22.51%	-	-
Horiz. %	95.89%	86.89%	84.04%	60.98%	73.93%	77.49%	100.00%	-
ROE	13.31%	11.14%	11.32%	6.65%	6.98%	6.44%	10.55%	-
YoY %	19.48%	-1.59%	70.23%	-4.73%	8.39%	-38.96%	-	-
Horiz. %	126.16%	105.59%	107.30%	63.03%	66.16%	61.04%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	25.22	24.29	24.46	20.68	20.58	20.01	24.31	2.47%
YoY %	3.83%	-0.70%	18.28%	0.49%	2.85%	-17.69%	-	-
Horiz. %	103.74%	99.92%	100.62%	85.07%	84.66%	82.31%	100.00%	-
EPS	3.06	2.67	2.60	1.46	1.61	1.48	2.32	20.24%
YoY %	14.61%	2.69%	78.08%	-9.32%	8.78%	-36.21%	-	-
Horiz. %	131.90%	115.09%	112.07%	62.93%	69.40%	63.79%	100.00%	-
DPS	0.99	1.93	1.47	0.94	1.00	0.00	1.64	-28.55%
YoY %	-48.70%	31.29%	56.38%	-6.00%	0.00%	0.00%	-	-
Horiz. %	60.37%	117.68%	89.63%	57.32%	60.98%	0.00%	100.00%	-
NAPS	0.23	0.24	0.23	0.22	0.23	0.23	0.22	3.00%
YoY %	-4.17%	4.35%	4.55%	-4.35%	0.00%	4.55%	-	-
Horiz. %	104.55%	109.09%	104.55%	100.00%	104.55%	104.55%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 232,926
RPS	10.22	9.86	9.64	8.40	7.90	7.75	7.92	18.50%
YoY %	3.65%	2.28%	14.76%	6.33%	1.94%	-2.15%	-	-
Horiz. %	129.04%	124.49%	121.72%	106.06%	99.75%	97.85%	100.00%	-
EPS	1.24	1.08	1.03	0.59	0.62	0.57	0.76	38.55%
YoY %	14.81%	4.85%	74.58%	-4.84%	8.77%	-25.00%	-	-
Horiz. %	163.16%	142.11%	135.53%	77.63%	81.58%	75.00%	100.00%	-
DPS	0.40	0.78	0.58	0.38	0.38	0.00	0.53	-17.09%
YoY %	-48.72%	34.48%	52.63%	0.00%	0.00%	0.00%	-	-
Horiz. %	75.47%	147.17%	109.43%	71.70%	71.70%	0.00%	100.00%	-
NAPS	0.0933	0.0974	0.0906	0.0894	0.0883	0.0891	0.0717	19.17%
YoY %	-4.21%	7.51%	1.34%	1.25%	-0.90%	24.27%	-	-
Horiz. %	130.13%	135.84%	126.36%	124.69%	123.15%	124.27%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	0.28	0.26	0.30	0.26	0.28	0.31	0.34	-
P/RPS	1.11	1.07	1.23	1.26	1.36	1.55	1.40	-14.32%
YoY %	3.74%	-13.01%	-2.38%	-7.35%	-12.26%	10.71%	-	-
Horiz. %	79.29%	76.43%	87.86%	90.00%	97.14%	110.71%	100.00%	-
P/EPS	9.15	9.73	11.52	17.78	17.45	20.94	14.65	-26.91%
YoY %	-5.96%	-15.54%	-35.21%	1.89%	-16.67%	42.94%	-	-
Horiz. %	62.46%	66.42%	78.63%	121.37%	119.11%	142.94%	100.00%	-
EY	10.93	10.28	8.68	5.62	5.73	4.78	6.83	36.77%
YoY %	6.32%	18.43%	54.45%	-1.92%	19.87%	-30.01%	-	-
Horiz. %	160.03%	150.51%	127.09%	82.28%	83.89%	69.99%	100.00%	-
DY	3.52	7.43	4.91	3.63	3.57	0.00	4.83	-19.00%
YoY %	-52.62%	51.32%	35.26%	1.68%	0.00%	0.00%	-	-
Horiz. %	72.88%	153.83%	101.66%	75.16%	73.91%	0.00%	100.00%	-
P/NAPS	1.22	1.08	1.30	1.18	1.22	1.35	1.55	-14.73%
YoY %	12.96%	-16.92%	10.17%	-3.28%	-9.63%	-12.90%	-	-
Horiz. %	78.71%	69.68%	83.87%	76.13%	78.71%	87.10%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	20/05/09	25/02/09	27/11/08	27/08/08	23/05/08	27/02/08	21/11/07	-
Price	0.36	0.26	0.17	0.26	0.28	0.28	0.34	-
P/RPS	1.43	1.07	0.69	1.26	1.36	1.40	1.40	1.42%
YoY %	33.64%	55.07%	-45.24%	-7.35%	-2.86%	0.00%	-	-
Horiz. %	102.14%	76.43%	49.29%	90.00%	97.14%	100.00%	100.00%	-
P/EPS	11.76	9.73	6.53	17.78	17.45	18.92	14.65	-13.61%
YoY %	20.86%	49.00%	-63.27%	1.89%	-7.77%	29.15%	-	-
Horiz. %	80.27%	66.42%	44.57%	121.37%	119.11%	129.15%	100.00%	-
EY	8.50	10.28	15.32	5.62	5.73	5.29	6.83	15.68%
YoY %	-17.32%	-32.90%	172.60%	-1.92%	8.32%	-22.55%	-	-
Horiz. %	124.45%	150.51%	224.30%	82.28%	83.89%	77.45%	100.00%	-
DY	2.74	7.43	8.67	3.63	3.57	0.00	4.83	-31.44%
YoY %	-63.12%	-14.30%	138.84%	1.68%	0.00%	0.00%	-	-
Horiz. %	56.73%	153.83%	179.50%	75.16%	73.91%	0.00%	100.00%	-
P/NAPS	1.57	1.08	0.74	1.18	1.22	1.22	1.55	0.85%
YoY %	45.37%	45.95%	-37.29%	-3.28%	0.00%	-21.29%	-	-
Horiz. %	101.29%	69.68%	47.74%	76.13%	78.71%	78.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos