[NIHSIN] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -21.45%
YoY- -21.49%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 45,378 45,943 45,690 43,619 43,712 41,159 39,278 10.09%
PBT 6,871 8,418 8,518 8,121 12,017 12,099 11,153 -27.57%
Tax -1,125 -1,144 -923 -1,020 -3,332 -3,275 -3,171 -49.85%
NP 5,746 7,274 7,595 7,101 8,685 8,824 7,982 -19.66%
-
NP to SH 4,332 5,661 5,802 5,260 6,696 6,901 6,110 -20.47%
-
Tax Rate 16.37% 13.59% 10.84% 12.56% 27.73% 27.07% 28.43% -
Total Cost 39,632 38,669 38,095 36,518 35,027 32,335 31,296 17.03%
-
Net Worth 41,066 50,693 52,800 49,219 49,145 49,744 15,657 90.07%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,065 6,170 6,170 6,170 9,360 8,433 8,433 -49.03%
Div Payout % 70.75% 108.99% 106.34% 117.30% 139.79% 122.20% 138.02% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 41,066 50,693 52,800 49,219 49,145 49,744 15,657 90.07%
NOSH 186,666 220,408 240,000 223,724 223,387 226,111 68,076 95.78%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.66% 15.83% 16.62% 16.28% 19.87% 21.44% 20.32% -
ROE 10.55% 11.17% 10.99% 10.69% 13.62% 13.87% 39.02% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 24.31 20.84 19.04 19.50 19.57 18.20 57.70 -43.77%
EPS 2.32 2.57 2.42 2.35 3.00 3.05 8.98 -59.40%
DPS 1.64 2.80 2.57 2.76 4.19 3.73 12.39 -73.99%
NAPS 0.22 0.23 0.22 0.22 0.22 0.22 0.23 -2.91%
Adjusted Per Share Value based on latest NOSH - 223,724
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.92 8.02 7.97 7.61 7.63 7.18 6.85 10.15%
EPS 0.76 0.99 1.01 0.92 1.17 1.20 1.07 -20.37%
DPS 0.53 1.08 1.08 1.08 1.63 1.47 1.47 -49.31%
NAPS 0.0717 0.0885 0.0921 0.0859 0.0858 0.0868 0.0273 90.24%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.34 0.36 0.31 0.31 0.32 0.32 0.35 -
P/RPS 1.40 1.73 1.63 1.59 1.64 1.76 0.61 73.90%
P/EPS 14.65 14.02 12.82 13.19 10.68 10.48 3.90 141.45%
EY 6.83 7.13 7.80 7.58 9.37 9.54 25.64 -58.56%
DY 4.83 7.78 8.29 8.90 13.09 11.66 35.39 -73.45%
P/NAPS 1.55 1.57 1.41 1.41 1.45 1.45 1.52 1.31%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 22/08/07 25/05/07 27/02/07 18/10/06 21/08/06 24/05/06 -
Price 0.34 0.34 0.32 0.33 0.31 0.32 0.36 -
P/RPS 1.40 1.63 1.68 1.69 1.58 1.76 0.62 72.03%
P/EPS 14.65 13.24 13.24 14.04 10.34 10.48 4.01 137.02%
EY 6.83 7.55 7.55 7.12 9.67 9.54 24.93 -57.78%
DY 4.83 8.23 8.03 8.36 13.52 11.66 34.41 -72.95%
P/NAPS 1.55 1.48 1.45 1.50 1.41 1.45 1.57 -0.85%

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