[NIHSIN] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 33.84%
YoY- 169.35%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 55,231 52,828 49,935 47,279 44,580 43,360 39,338 25.41%
PBT 2,202 1,148 1,488 2,090 1,796 1,987 727 109.48%
Tax -576 -542 -583 -943 -939 -932 -894 -25.42%
NP 1,626 606 905 1,147 857 1,055 -167 -
-
NP to SH 1,514 606 905 1,147 857 1,055 -167 -
-
Tax Rate 26.16% 47.21% 39.18% 45.12% 52.28% 46.90% 122.97% -
Total Cost 53,605 52,222 49,030 46,132 43,723 42,305 39,505 22.58%
-
Net Worth 61,199 66,039 60,005 0 58,933 61,533 55,004 7.38%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 23 - - - 22 22 22 3.01%
Div Payout % 1.55% - - - 2.67% 2.17% 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 61,199 66,039 60,005 0 58,933 61,533 55,004 7.38%
NOSH 235,384 253,999 230,789 226,666 226,666 236,666 229,183 1.79%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.94% 1.15% 1.81% 2.43% 1.92% 2.43% -0.42% -
ROE 2.47% 0.92% 1.51% 0.00% 1.45% 1.71% -0.30% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.46 20.80 21.64 20.86 19.67 18.32 17.16 23.20%
EPS 0.64 0.24 0.39 0.51 0.38 0.45 -0.07 -
DPS 0.01 0.00 0.00 0.00 0.01 0.01 0.01 0.00%
NAPS 0.26 0.26 0.26 0.00 0.26 0.26 0.24 5.48%
Adjusted Per Share Value based on latest NOSH - 226,666
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.64 9.22 8.71 8.25 7.78 7.57 6.87 25.36%
EPS 0.26 0.11 0.16 0.20 0.15 0.18 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1068 0.1152 0.1047 0.00 0.1028 0.1074 0.096 7.37%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.14 0.12 0.14 0.14 0.15 0.16 0.12 -
P/RPS 0.60 0.58 0.65 0.67 0.76 0.87 0.70 -9.77%
P/EPS 21.77 50.30 35.70 27.67 39.67 35.89 -164.68 -
EY 4.59 1.99 2.80 3.61 2.52 2.79 -0.61 -
DY 0.07 0.00 0.00 0.00 0.07 0.06 0.08 -8.52%
P/NAPS 0.54 0.46 0.54 0.00 0.58 0.62 0.50 5.26%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 22/05/13 20/02/13 20/11/12 24/08/12 23/05/12 27/02/12 -
Price 0.135 0.15 0.12 0.14 0.16 0.17 0.13 -
P/RPS 0.58 0.72 0.55 0.67 0.81 0.93 0.76 -16.50%
P/EPS 20.99 62.87 30.60 27.67 42.32 38.14 -178.41 -
EY 4.76 1.59 3.27 3.61 2.36 2.62 -0.56 -
DY 0.07 0.00 0.00 0.00 0.06 0.06 0.08 -8.52%
P/NAPS 0.52 0.58 0.46 0.00 0.62 0.65 0.54 -2.48%

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