[NIHSIN] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
18-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.97%
YoY- 231.49%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 45,943 45,690 43,619 43,712 41,159 39,278 32,072 27.15%
PBT 8,418 8,518 8,121 12,017 12,099 11,153 11,026 -16.50%
Tax -1,144 -923 -1,020 -3,332 -3,275 -3,171 -2,867 -45.89%
NP 7,274 7,595 7,101 8,685 8,824 7,982 8,159 -7.38%
-
NP to SH 5,661 5,802 5,260 6,696 6,901 6,110 6,700 -10.65%
-
Tax Rate 13.59% 10.84% 12.56% 27.73% 27.07% 28.43% 26.00% -
Total Cost 38,669 38,095 36,518 35,027 32,335 31,296 23,913 37.89%
-
Net Worth 50,693 52,800 49,219 49,145 49,744 15,657 58,499 -9.13%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,170 6,170 6,170 9,360 8,433 8,433 8,433 -18.85%
Div Payout % 108.99% 106.34% 117.30% 139.79% 122.20% 138.02% 125.87% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 50,693 52,800 49,219 49,145 49,744 15,657 58,499 -9.13%
NOSH 220,408 240,000 223,724 223,387 226,111 68,076 225,000 -1.36%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 15.83% 16.62% 16.28% 19.87% 21.44% 20.32% 25.44% -
ROE 11.17% 10.99% 10.69% 13.62% 13.87% 39.02% 11.45% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 20.84 19.04 19.50 19.57 18.20 57.70 14.25 28.93%
EPS 2.57 2.42 2.35 3.00 3.05 8.98 2.98 -9.42%
DPS 2.80 2.57 2.76 4.19 3.73 12.39 3.75 -17.74%
NAPS 0.23 0.22 0.22 0.22 0.22 0.23 0.26 -7.86%
Adjusted Per Share Value based on latest NOSH - 223,387
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.02 7.97 7.61 7.63 7.18 6.85 5.60 27.13%
EPS 0.99 1.01 0.92 1.17 1.20 1.07 1.17 -10.56%
DPS 1.08 1.08 1.08 1.63 1.47 1.47 1.47 -18.62%
NAPS 0.0885 0.0921 0.0859 0.0858 0.0868 0.0273 0.1021 -9.11%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.36 0.31 0.31 0.32 0.32 0.35 0.30 -
P/RPS 1.73 1.63 1.59 1.64 1.76 0.61 2.10 -12.15%
P/EPS 14.02 12.82 13.19 10.68 10.48 3.90 10.07 24.76%
EY 7.13 7.80 7.58 9.37 9.54 25.64 9.93 -19.86%
DY 7.78 8.29 8.90 13.09 11.66 35.39 12.49 -27.12%
P/NAPS 1.57 1.41 1.41 1.45 1.45 1.52 1.15 23.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 25/05/07 27/02/07 18/10/06 21/08/06 24/05/06 - -
Price 0.34 0.32 0.33 0.31 0.32 0.36 0.00 -
P/RPS 1.63 1.68 1.69 1.58 1.76 0.62 0.00 -
P/EPS 13.24 13.24 14.04 10.34 10.48 4.01 0.00 -
EY 7.55 7.55 7.12 9.67 9.54 24.93 0.00 -
DY 8.23 8.03 8.36 13.52 11.66 34.41 0.00 -
P/NAPS 1.48 1.45 1.50 1.41 1.45 1.57 0.00 -

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
Post a Comment