[NIHSIN] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -5.58%
YoY- 139.45%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 44,561 47,625 50,876 55,150 56,507 55,231 52,828 -10.71%
PBT 1,327 2,400 2,932 3,638 2,994 2,202 1,148 10.13%
Tax -1,129 -1,252 -1,327 -1,359 -587 -576 -542 63.03%
NP 198 1,148 1,605 2,279 2,407 1,626 606 -52.52%
-
NP to SH 198 1,148 1,493 2,167 2,295 1,514 606 -52.52%
-
Tax Rate 85.08% 52.17% 45.26% 37.36% 19.61% 26.16% 47.21% -
Total Cost 44,363 46,477 49,271 52,871 54,100 53,605 52,222 -10.29%
-
Net Worth 59,057 83,199 59,258 60,856 60,488 61,199 66,039 -7.17%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 31 31 23 23 23 23 - -
Div Payout % 16.16% 2.79% 1.58% 1.09% 1.03% 1.55% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 59,057 83,199 59,258 60,856 60,488 61,199 66,039 -7.17%
NOSH 227,142 319,999 227,916 234,062 232,647 235,384 253,999 -7.17%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.44% 2.41% 3.15% 4.13% 4.26% 2.94% 1.15% -
ROE 0.34% 1.38% 2.52% 3.56% 3.79% 2.47% 0.92% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.62 14.88 22.32 23.56 24.29 23.46 20.80 -3.81%
EPS 0.09 0.36 0.66 0.93 0.99 0.64 0.24 -47.96%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 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 - 234,062
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.78 8.31 8.88 9.62 9.86 9.64 9.22 -10.69%
EPS 0.03 0.20 0.26 0.38 0.40 0.26 0.11 -57.91%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1031 0.1452 0.1034 0.1062 0.1056 0.1068 0.1152 -7.12%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.47 0.185 0.19 0.165 0.15 0.14 0.12 -
P/RPS 2.40 1.24 0.85 0.70 0.62 0.60 0.58 157.52%
P/EPS 539.18 51.57 29.00 17.82 15.21 21.77 50.30 385.45%
EY 0.19 1.94 3.45 5.61 6.58 4.59 1.99 -79.08%
DY 0.03 0.05 0.05 0.06 0.07 0.07 0.00 -
P/NAPS 1.81 0.71 0.73 0.63 0.58 0.54 0.46 149.03%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 21/08/14 21/05/14 26/02/14 18/11/13 19/08/13 22/05/13 -
Price 0.45 0.325 0.17 0.18 0.155 0.135 0.15 -
P/RPS 2.29 2.18 0.76 0.76 0.64 0.58 0.72 116.12%
P/EPS 516.23 90.59 25.95 19.44 15.71 20.99 62.87 306.48%
EY 0.19 1.10 3.85 5.14 6.36 4.76 1.59 -75.70%
DY 0.03 0.03 0.06 0.06 0.07 0.07 0.00 -
P/NAPS 1.73 1.25 0.65 0.69 0.60 0.52 0.58 107.07%

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