[NIHSIN] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 10.3%
YoY- -5.04%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 44,407 45,378 45,943 45,690 43,619 43,712 41,159 5.17%
PBT 3,979 6,871 8,418 8,518 8,121 12,017 12,099 -52.25%
Tax 379 -1,125 -1,144 -923 -1,020 -3,332 -3,275 -
NP 4,358 5,746 7,274 7,595 7,101 8,685 8,824 -37.43%
-
NP to SH 3,285 4,332 5,661 5,802 5,260 6,696 6,901 -38.95%
-
Tax Rate -9.53% 16.37% 13.59% 10.84% 12.56% 27.73% 27.07% -
Total Cost 40,049 39,632 38,669 38,095 36,518 35,027 32,335 15.28%
-
Net Worth 51,041 41,066 50,693 52,800 49,219 49,145 49,744 1.72%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 3,065 6,170 6,170 6,170 9,360 8,433 -
Div Payout % - 70.75% 108.99% 106.34% 117.30% 139.79% 122.20% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 51,041 41,066 50,693 52,800 49,219 49,145 49,744 1.72%
NOSH 221,919 186,666 220,408 240,000 223,724 223,387 226,111 -1.23%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.81% 12.66% 15.83% 16.62% 16.28% 19.87% 21.44% -
ROE 6.44% 10.55% 11.17% 10.99% 10.69% 13.62% 13.87% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.01 24.31 20.84 19.04 19.50 19.57 18.20 6.50%
EPS 1.48 2.32 2.57 2.42 2.35 3.00 3.05 -38.16%
DPS 0.00 1.64 2.80 2.57 2.76 4.19 3.73 -
NAPS 0.23 0.22 0.23 0.22 0.22 0.22 0.22 2.99%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 7.75 7.92 8.02 7.97 7.61 7.63 7.18 5.21%
EPS 0.57 0.76 0.99 1.01 0.92 1.17 1.20 -39.03%
DPS 0.00 0.53 1.08 1.08 1.08 1.63 1.47 -
NAPS 0.0891 0.0717 0.0885 0.0921 0.0859 0.0858 0.0868 1.75%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.31 0.34 0.36 0.31 0.31 0.32 0.32 -
P/RPS 1.55 1.40 1.73 1.63 1.59 1.64 1.76 -8.10%
P/EPS 20.94 14.65 14.02 12.82 13.19 10.68 10.48 58.43%
EY 4.78 6.83 7.13 7.80 7.58 9.37 9.54 -36.83%
DY 0.00 4.83 7.78 8.29 8.90 13.09 11.66 -
P/NAPS 1.35 1.55 1.57 1.41 1.41 1.45 1.45 -4.63%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 21/11/07 22/08/07 25/05/07 27/02/07 18/10/06 21/08/06 -
Price 0.28 0.34 0.34 0.32 0.33 0.31 0.32 -
P/RPS 1.40 1.40 1.63 1.68 1.69 1.58 1.76 -14.11%
P/EPS 18.92 14.65 13.24 13.24 14.04 10.34 10.48 48.10%
EY 5.29 6.83 7.55 7.55 7.12 9.67 9.54 -32.43%
DY 0.00 4.83 8.23 8.03 8.36 13.52 11.66 -
P/NAPS 1.22 1.55 1.48 1.45 1.50 1.41 1.45 -10.84%

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