[NIHSIN] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 51.59%
YoY- 100.09%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 47,625 50,876 55,150 56,507 55,231 52,828 49,935 -3.11%
PBT 2,400 2,932 3,638 2,994 2,202 1,148 1,488 37.65%
Tax -1,252 -1,327 -1,359 -587 -576 -542 -583 66.68%
NP 1,148 1,605 2,279 2,407 1,626 606 905 17.23%
-
NP to SH 1,148 1,493 2,167 2,295 1,514 606 905 17.23%
-
Tax Rate 52.17% 45.26% 37.36% 19.61% 26.16% 47.21% 39.18% -
Total Cost 46,477 49,271 52,871 54,100 53,605 52,222 49,030 -3.51%
-
Net Worth 83,199 59,258 60,856 60,488 61,199 66,039 60,005 24.41%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 31 23 23 23 23 - - -
Div Payout % 2.79% 1.58% 1.09% 1.03% 1.55% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 83,199 59,258 60,856 60,488 61,199 66,039 60,005 24.41%
NOSH 319,999 227,916 234,062 232,647 235,384 253,999 230,789 24.41%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.41% 3.15% 4.13% 4.26% 2.94% 1.15% 1.81% -
ROE 1.38% 2.52% 3.56% 3.79% 2.47% 0.92% 1.51% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.88 22.32 23.56 24.29 23.46 20.80 21.64 -22.14%
EPS 0.36 0.66 0.93 0.99 0.64 0.24 0.39 -5.21%
DPS 0.01 0.01 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 232,647
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.31 8.88 9.62 9.86 9.64 9.22 8.71 -3.09%
EPS 0.20 0.26 0.38 0.40 0.26 0.11 0.16 16.08%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1452 0.1034 0.1062 0.1056 0.1068 0.1152 0.1047 24.43%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.185 0.19 0.165 0.15 0.14 0.12 0.14 -
P/RPS 1.24 0.85 0.70 0.62 0.60 0.58 0.65 53.99%
P/EPS 51.57 29.00 17.82 15.21 21.77 50.30 35.70 27.87%
EY 1.94 3.45 5.61 6.58 4.59 1.99 2.80 -21.75%
DY 0.05 0.05 0.06 0.07 0.07 0.00 0.00 -
P/NAPS 0.71 0.73 0.63 0.58 0.54 0.46 0.54 20.07%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 21/05/14 26/02/14 18/11/13 19/08/13 22/05/13 20/02/13 -
Price 0.325 0.17 0.18 0.155 0.135 0.15 0.12 -
P/RPS 2.18 0.76 0.76 0.64 0.58 0.72 0.55 151.08%
P/EPS 90.59 25.95 19.44 15.71 20.99 62.87 30.60 106.58%
EY 1.10 3.85 5.14 6.36 4.76 1.59 3.27 -51.72%
DY 0.03 0.06 0.06 0.07 0.07 0.00 0.00 -
P/NAPS 1.25 0.65 0.69 0.60 0.52 0.58 0.46 95.08%

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