[NIHSIN] QoQ TTM Result on 30-Sep-2009 [#3]

Stock

[NIHSIN] NI HSIN GROUP BERHAD

Announcement Date

18-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -9.98%

YoY- 11.21%

Quarter Report

NIHSIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	39,390	42,835	47,313	52,391	58,237	58,588	56,493	-21.42%
YoY %	-8.04%	-9.46%	-9.69%	-10.04%	-0.60%	3.71%	-	-
Horiz. %	69.73%	75.82%	83.75%	92.74%	103.09%	103.71%	100.00%	-
PBT	4,290	5,657	6,730	8,548	9,521	9,093	7,970	-33.90%
YoY %	-24.16%	-15.94%	-21.27%	-10.22%	4.71%	14.09%	-	-
Horiz. %	53.83%	70.98%	84.44%	107.25%	119.46%	114.09%	100.00%	-
Tax	-1,261	-1,479	-1,607	-2,010	-2,258	-1,982	-1,753	-19.76%
YoY %	14.74%	7.97%	20.05%	10.98%	-13.93%	-13.06%	-	-
Horiz. %	71.93%	84.37%	91.67%	114.66%	128.81%	113.06%	100.00%	-
NP	3,029	4,178	5,123	6,538	7,263	7,111	6,217	-38.16%
YoY %	-27.50%	-18.45%	-21.64%	-9.98%	2.14%	14.38%	-	-
Horiz. %	48.72%	67.20%	82.40%	105.16%	116.82%	114.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,029	4,178	5,123	6,538	7,263	7,111	6,217	-38.16%
YoY %	-27.50%	-18.45%	-21.64%	-9.98%	2.14%	14.38%	-	-
Horiz. %	48.72%	67.20%	82.40%	105.16%	116.82%	114.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.39%	26.14%	23.88%	23.51%	23.72%	21.80%	21.99%	-
YoY %	12.43%	9.46%	1.57%	-0.89%	8.81%	-0.86%	-	-
Horiz. %	133.65%	118.87%	108.59%	106.91%	107.87%	99.14%	100.00%	-
Total Cost	36,361	38,657	42,190	45,853	50,974	51,477	50,276	-19.47%
YoY %	-5.94%	-8.37%	-7.99%	-10.05%	-0.98%	2.39%	-	-
Horiz. %	72.32%	76.89%	83.92%	91.20%	101.39%	102.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	50,399	63,699	60,666	60,133	57,656	53,438	55,816	-6.59%
YoY %	-20.88%	5.00%	0.89%	4.30%	7.89%	-4.26%	-	-
Horiz. %	90.29%	114.12%	108.69%	107.73%	103.30%	95.74%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	3,297	4,451	4,451	4,050	3,444	2,291	4,491	-18.66%
YoY %	-25.93%	0.00%	9.90%	17.60%	50.33%	-48.99%	-	-
Horiz. %	73.41%	99.11%	99.11%	90.18%	76.69%	51.01%	100.00%	-
Div Payout %	108.88%	106.54%	86.88%	61.95%	47.43%	32.23%	72.25%	-
YoY %	2.20%	22.63%	40.24%	30.61%	47.16%	-55.39%	-	-
Horiz. %	150.70%	147.46%	120.25%	85.74%	65.65%	44.61%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	50,399	63,699	60,666	60,133	57,656	53,438	55,816	-6.59%
YoY %	-20.88%	5.00%	0.89%	4.30%	7.89%	-4.26%	-	-
Horiz. %	90.29%	114.12%	108.69%	107.73%	103.30%	95.74%	100.00%	-
NOSH	210,000	245,000	233,333	231,282	230,625	232,340	232,568	-6.59%
YoY %	-14.29%	5.00%	0.89%	0.28%	-0.74%	-0.10%	-	-
Horiz. %	90.30%	105.35%	100.33%	99.45%	99.16%	99.90%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	7.69%	9.75%	10.83%	12.48%	12.47%	12.14%	11.00%	-
YoY %	-21.13%	-9.97%	-13.22%	0.08%	2.72%	10.36%	-	-
Horiz. %	69.91%	88.64%	98.45%	113.45%	113.36%	110.36%	100.00%	-
ROE	6.01%	6.56%	8.44%	10.87%	12.60%	13.31%	11.14%	-
YoY %	-8.38%	-22.27%	-22.36%	-13.73%	-5.33%	19.48%	-	-
Horiz. %	53.95%	58.89%	75.76%	97.58%	113.11%	119.48%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	18.76	17.48	20.28	22.65	25.25	25.22	24.29	-15.86%
YoY %	7.32%	-13.81%	-10.46%	-10.30%	0.12%	3.83%	-	-
Horiz. %	77.23%	71.96%	83.49%	93.25%	103.95%	103.83%	100.00%	-
EPS	1.44	1.71	2.20	2.83	3.15	3.06	2.67	-33.81%
YoY %	-15.79%	-22.27%	-22.26%	-10.16%	2.94%	14.61%	-	-
Horiz. %	53.93%	64.04%	82.40%	105.99%	117.98%	114.61%	100.00%	-
DPS	1.57	1.82	1.92	1.75	1.49	0.99	1.93	-12.89%
YoY %	-13.74%	-5.21%	9.71%	17.45%	50.51%	-48.70%	-	-
Horiz. %	81.35%	94.30%	99.48%	90.67%	77.20%	51.30%	100.00%	-
NAPS	0.24	0.26	0.26	0.26	0.25	0.23	0.24	0.00%
YoY %	-7.69%	0.00%	0.00%	4.00%	8.70%	-4.17%	-	-
Horiz. %	100.00%	108.33%	108.33%	108.33%	104.17%	95.83%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 231,282
RPS	6.87	7.48	8.26	9.14	10.16	10.22	9.86	-21.45%
YoY %	-8.16%	-9.44%	-9.63%	-10.04%	-0.59%	3.65%	-	-
Horiz. %	69.68%	75.86%	83.77%	92.70%	103.04%	103.65%	100.00%	-
EPS	0.53	0.73	0.89	1.14	1.27	1.24	1.08	-37.86%
YoY %	-27.40%	-17.98%	-21.93%	-10.24%	2.42%	14.81%	-	-
Horiz. %	49.07%	67.59%	82.41%	105.56%	117.59%	114.81%	100.00%	-
DPS	0.58	0.78	0.78	0.71	0.60	0.40	0.78	-17.96%
YoY %	-25.64%	0.00%	9.86%	18.33%	50.00%	-48.72%	-	-
Horiz. %	74.36%	100.00%	100.00%	91.03%	76.92%	51.28%	100.00%	-
NAPS	0.088	0.1112	0.1059	0.1049	0.1006	0.0933	0.0974	-6.55%
YoY %	-20.86%	5.00%	0.95%	4.27%	7.82%	-4.21%	-	-
Horiz. %	90.35%	114.17%	108.73%	107.70%	103.29%	95.79%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	0.20	0.23	0.22	0.25	0.24	0.28	0.26	-
P/RPS	1.07	1.32	1.08	1.10	0.95	1.11	1.07	0.00%
YoY %	-18.94%	22.22%	-1.82%	15.79%	-14.41%	3.74%	-	-
Horiz. %	100.00%	123.36%	100.93%	102.80%	88.79%	103.74%	100.00%	-
P/EPS	13.87	13.49	10.02	8.84	7.62	9.15	9.73	26.74%
YoY %	2.82%	34.63%	13.35%	16.01%	-16.72%	-5.96%	-	-
Horiz. %	142.55%	138.64%	102.98%	90.85%	78.31%	94.04%	100.00%	-
EY	7.21	7.41	9.98	11.31	13.12	10.93	10.28	-21.11%
YoY %	-2.70%	-25.75%	-11.76%	-13.80%	20.04%	6.32%	-	-
Horiz. %	70.14%	72.08%	97.08%	110.02%	127.63%	106.32%	100.00%	-
DY	7.85	7.90	8.73	7.00	6.22	3.52	7.43	3.74%
YoY %	-0.63%	-9.51%	24.71%	12.54%	76.70%	-52.62%	-	-
Horiz. %	105.65%	106.33%	117.50%	94.21%	83.71%	47.38%	100.00%	-
P/NAPS	0.83	0.88	0.85	0.96	0.96	1.22	1.08	-16.13%
YoY %	-5.68%	3.53%	-11.46%	0.00%	-21.31%	12.96%	-	-
Horiz. %	76.85%	81.48%	78.70%	88.89%	88.89%	112.96%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	17/08/10	19/05/10	22/02/10	18/11/09	19/08/09	20/05/09	25/02/09	-
Price	0.20	0.22	0.23	0.23	0.25	0.36	0.26	-
P/RPS	1.07	1.26	1.13	1.02	0.99	1.43	1.07	0.00%
YoY %	-15.08%	11.50%	10.78%	3.03%	-30.77%	33.64%	-	-
Horiz. %	100.00%	117.76%	105.61%	95.33%	92.52%	133.64%	100.00%	-
P/EPS	13.87	12.90	10.48	8.14	7.94	11.76	9.73	26.74%
YoY %	7.52%	23.09%	28.75%	2.52%	-32.48%	20.86%	-	-
Horiz. %	142.55%	132.58%	107.71%	83.66%	81.60%	120.86%	100.00%	-
EY	7.21	7.75	9.55	12.29	12.60	8.50	10.28	-21.11%
YoY %	-6.97%	-18.85%	-22.29%	-2.46%	48.24%	-17.32%	-	-
Horiz. %	70.14%	75.39%	92.90%	119.55%	122.57%	82.68%	100.00%	-
DY	7.85	8.26	8.35	7.61	5.98	2.74	7.43	3.74%
YoY %	-4.96%	-1.08%	9.72%	27.26%	118.25%	-63.12%	-	-
Horiz. %	105.65%	111.17%	112.38%	102.42%	80.48%	36.88%	100.00%	-
P/NAPS	0.83	0.85	0.88	0.88	1.00	1.57	1.08	-16.13%
YoY %	-2.35%	-3.41%	0.00%	-12.00%	-36.31%	45.37%	-	-
Horiz. %	76.85%	78.70%	81.48%	81.48%	92.59%	145.37%	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