[NIHSIN] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -23.48%
YoY- -35.3%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 48,160 45,283 44,407 45,378 45,943 45,690 43,619 6.83%
PBT 2,954 3,818 3,979 6,871 8,418 8,518 8,121 -49.07%
Tax 763 421 379 -1,125 -1,144 -923 -1,020 -
NP 3,717 4,239 4,358 5,746 7,274 7,595 7,101 -35.07%
-
NP to SH 3,406 3,531 3,285 4,332 5,661 5,802 5,260 -25.17%
-
Tax Rate -25.83% -11.03% -9.53% 16.37% 13.59% 10.84% 12.56% -
Total Cost 44,443 41,044 40,049 39,632 38,669 38,095 36,518 14.00%
-
Net Worth 51,243 50,599 51,041 41,066 50,693 52,800 49,219 2.72%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,199 2,199 - 3,065 6,170 6,170 6,170 -49.76%
Div Payout % 64.59% 62.31% - 70.75% 108.99% 106.34% 117.30% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 51,243 50,599 51,041 41,066 50,693 52,800 49,219 2.72%
NOSH 232,926 219,999 221,919 186,666 220,408 240,000 223,724 2.72%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.72% 9.36% 9.81% 12.66% 15.83% 16.62% 16.28% -
ROE 6.65% 6.98% 6.44% 10.55% 11.17% 10.99% 10.69% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 20.68 20.58 20.01 24.31 20.84 19.04 19.50 3.99%
EPS 1.46 1.61 1.48 2.32 2.57 2.42 2.35 -27.21%
DPS 0.94 1.00 0.00 1.64 2.80 2.57 2.76 -51.26%
NAPS 0.22 0.23 0.23 0.22 0.23 0.22 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 186,666
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.40 7.90 7.75 7.92 8.02 7.97 7.61 6.81%
EPS 0.59 0.62 0.57 0.76 0.99 1.01 0.92 -25.65%
DPS 0.38 0.38 0.00 0.53 1.08 1.08 1.08 -50.19%
NAPS 0.0894 0.0883 0.0891 0.0717 0.0885 0.0921 0.0859 2.70%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.26 0.28 0.31 0.34 0.36 0.31 0.31 -
P/RPS 1.26 1.36 1.55 1.40 1.73 1.63 1.59 -14.37%
P/EPS 17.78 17.45 20.94 14.65 14.02 12.82 13.19 22.04%
EY 5.62 5.73 4.78 6.83 7.13 7.80 7.58 -18.09%
DY 3.63 3.57 0.00 4.83 7.78 8.29 8.90 -45.03%
P/NAPS 1.18 1.22 1.35 1.55 1.57 1.41 1.41 -11.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 23/05/08 27/02/08 21/11/07 22/08/07 25/05/07 27/02/07 -
Price 0.26 0.28 0.28 0.34 0.34 0.32 0.33 -
P/RPS 1.26 1.36 1.40 1.40 1.63 1.68 1.69 -17.79%
P/EPS 17.78 17.45 18.92 14.65 13.24 13.24 14.04 17.06%
EY 5.62 5.73 5.29 6.83 7.55 7.55 7.12 -14.60%
DY 3.63 3.57 0.00 4.83 8.23 8.03 8.36 -42.68%
P/NAPS 1.18 1.22 1.22 1.55 1.48 1.45 1.50 -14.79%

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