[NIHSIN] QoQ TTM Result on 31-Mar-2008 [#1]

Stock

[NIHSIN] NI HSIN GROUP BERHAD

Announcement Date

23-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 7.49%

YoY- -39.14%

Quarter Report

NIHSIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	56,493	55,237	48,160	45,283	44,407	45,378	45,943	14.70%
YoY %	2.27%	14.69%	6.35%	1.97%	-2.14%	-1.23%	-	-
Horiz. %	122.96%	120.23%	104.83%	98.56%	96.66%	98.77%	100.00%	-
PBT	7,970	6,032	2,954	3,818	3,979	6,871	8,418	-3.56%
YoY %	32.13%	104.20%	-22.63%	-4.05%	-42.09%	-18.38%	-	-
Horiz. %	94.68%	71.66%	35.09%	45.36%	47.27%	81.62%	100.00%	-
Tax	-1,753	-153	763	421	379	-1,125	-1,144	32.74%
YoY %	-1,045.75%	-120.05%	81.24%	11.08%	133.69%	1.66%	-	-
Horiz. %	153.23%	13.37%	-66.70%	-36.80%	-33.13%	98.34%	100.00%	-
NP	6,217	5,879	3,717	4,239	4,358	5,746	7,274	-9.89%
YoY %	5.75%	58.17%	-12.31%	-2.73%	-24.16%	-21.01%	-	-
Horiz. %	85.47%	80.82%	51.10%	58.28%	59.91%	78.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,217	5,879	3,406	3,531	3,285	4,332	5,661	6.41%
YoY %	5.75%	72.61%	-3.54%	7.49%	-24.17%	-23.48%	-	-
Horiz. %	109.82%	103.85%	60.17%	62.37%	58.03%	76.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.99%	2.54%	-25.83%	-11.03%	-9.53%	16.37%	13.59%	-
YoY %	765.75%	109.83%	-134.18%	-15.74%	-158.22%	20.46%	-	-
Horiz. %	161.81%	18.69%	-190.07%	-81.16%	-70.13%	120.46%	100.00%	-
Total Cost	50,276	49,358	44,443	41,044	40,049	39,632	38,669	19.02%
YoY %	1.86%	11.06%	8.28%	2.48%	1.05%	2.49%	-	-
Horiz. %	130.02%	127.64%	114.93%	106.14%	103.57%	102.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	55,816	51,934	51,243	50,599	51,041	41,066	50,693	6.59%
YoY %	7.47%	1.35%	1.27%	-0.87%	24.29%	-18.99%	-	-
Horiz. %	110.11%	102.45%	101.08%	99.81%	100.69%	81.01%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	4,491	3,329	2,199	2,199	-	3,065	6,170	-19.00%
YoY %	34.91%	51.39%	0.00%	0.00%	-	-50.32%	-	-
Horiz. %	72.79%	53.95%	35.64%	35.64%	-	49.68%	100.00%	-
Div Payout %	72.25%	56.63%	64.59%	62.31%	-	70.75%	108.99%	-
YoY %	27.58%	-12.32%	3.66%	0.00%	-	-35.09%	-	-
Horiz. %	66.29%	51.96%	59.26%	57.17%	-	64.91%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	55,816	51,934	51,243	50,599	51,041	41,066	50,693	6.59%
YoY %	7.47%	1.35%	1.27%	-0.87%	24.29%	-18.99%	-	-
Horiz. %	110.11%	102.45%	101.08%	99.81%	100.69%	81.01%	100.00%	-
NOSH	232,568	225,803	232,926	219,999	221,919	186,666	220,408	3.62%
YoY %	3.00%	-3.06%	5.88%	-0.87%	18.89%	-15.31%	-	-
Horiz. %	105.52%	102.45%	105.68%	99.81%	100.69%	84.69%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	11.00%	10.64%	7.72%	9.36%	9.81%	12.66%	15.83%	-
YoY %	3.38%	37.82%	-17.52%	-4.59%	-22.51%	-20.03%	-	-
Horiz. %	69.49%	67.21%	48.77%	59.13%	61.97%	79.97%	100.00%	-
ROE	11.14%	11.32%	6.65%	6.98%	6.44%	10.55%	11.17%	-
YoY %	-1.59%	70.23%	-4.73%	8.39%	-38.96%	-5.55%	-	-
Horiz. %	99.73%	101.34%	59.53%	62.49%	57.65%	94.45%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	24.29	24.46	20.68	20.58	20.01	24.31	20.84	10.70%
YoY %	-0.70%	18.28%	0.49%	2.85%	-17.69%	16.65%	-	-
Horiz. %	116.55%	117.37%	99.23%	98.75%	96.02%	116.65%	100.00%	-
EPS	2.67	2.60	1.46	1.61	1.48	2.32	2.57	2.56%
YoY %	2.69%	78.08%	-9.32%	8.78%	-36.21%	-9.73%	-	-
Horiz. %	103.89%	101.17%	56.81%	62.65%	57.59%	90.27%	100.00%	-
DPS	1.93	1.47	0.94	1.00	0.00	1.64	2.80	-21.88%
YoY %	31.29%	56.38%	-6.00%	0.00%	0.00%	-41.43%	-	-
Horiz. %	68.93%	52.50%	33.57%	35.71%	0.00%	58.57%	100.00%	-
NAPS	0.24	0.23	0.22	0.23	0.23	0.22	0.23	2.86%
YoY %	4.35%	4.55%	-4.35%	0.00%	4.55%	-4.35%	-	-
Horiz. %	104.35%	100.00%	95.65%	100.00%	100.00%	95.65%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 219,999
RPS	9.86	9.64	8.40	7.90	7.75	7.92	8.02	14.69%
YoY %	2.28%	14.76%	6.33%	1.94%	-2.15%	-1.25%	-	-
Horiz. %	122.94%	120.20%	104.74%	98.50%	96.63%	98.75%	100.00%	-
EPS	1.08	1.03	0.59	0.62	0.57	0.76	0.99	5.94%
YoY %	4.85%	74.58%	-4.84%	8.77%	-25.00%	-23.23%	-	-
Horiz. %	109.09%	104.04%	59.60%	62.63%	57.58%	76.77%	100.00%	-
DPS	0.78	0.58	0.38	0.38	0.00	0.53	1.08	-19.42%
YoY %	34.48%	52.63%	0.00%	0.00%	0.00%	-50.93%	-	-
Horiz. %	72.22%	53.70%	35.19%	35.19%	0.00%	49.07%	100.00%	-
NAPS	0.0974	0.0906	0.0894	0.0883	0.0891	0.0717	0.0885	6.56%
YoY %	7.51%	1.34%	1.25%	-0.90%	24.27%	-18.98%	-	-
Horiz. %	110.06%	102.37%	101.02%	99.77%	100.68%	81.02%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.26	0.30	0.26	0.28	0.31	0.34	0.36	-
P/RPS	1.07	1.23	1.26	1.36	1.55	1.40	1.73	-27.30%
YoY %	-13.01%	-2.38%	-7.35%	-12.26%	10.71%	-19.08%	-	-
Horiz. %	61.85%	71.10%	72.83%	78.61%	89.60%	80.92%	100.00%	-
P/EPS	9.73	11.52	17.78	17.45	20.94	14.65	14.02	-21.52%
YoY %	-15.54%	-35.21%	1.89%	-16.67%	42.94%	4.49%	-	-
Horiz. %	69.40%	82.17%	126.82%	124.47%	149.36%	104.49%	100.00%	-
EY	10.28	8.68	5.62	5.73	4.78	6.83	7.13	27.48%
YoY %	18.43%	54.45%	-1.92%	19.87%	-30.01%	-4.21%	-	-
Horiz. %	144.18%	121.74%	78.82%	80.36%	67.04%	95.79%	100.00%	-
DY	7.43	4.91	3.63	3.57	0.00	4.83	7.78	-3.00%
YoY %	51.32%	35.26%	1.68%	0.00%	0.00%	-37.92%	-	-
Horiz. %	95.50%	63.11%	46.66%	45.89%	0.00%	62.08%	100.00%	-
P/NAPS	1.08	1.30	1.18	1.22	1.35	1.55	1.57	-21.98%
YoY %	-16.92%	10.17%	-3.28%	-9.63%	-12.90%	-1.27%	-	-
Horiz. %	68.79%	82.80%	75.16%	77.71%	85.99%	98.73%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	27/11/08	27/08/08	23/05/08	27/02/08	21/11/07	22/08/07	-
Price	0.26	0.17	0.26	0.28	0.28	0.34	0.34	-
P/RPS	1.07	0.69	1.26	1.36	1.40	1.40	1.63	-24.37%
YoY %	55.07%	-45.24%	-7.35%	-2.86%	0.00%	-14.11%	-	-
Horiz. %	65.64%	42.33%	77.30%	83.44%	85.89%	85.89%	100.00%	-
P/EPS	9.73	6.53	17.78	17.45	18.92	14.65	13.24	-18.48%
YoY %	49.00%	-63.27%	1.89%	-7.77%	29.15%	10.65%	-	-
Horiz. %	73.49%	49.32%	134.29%	131.80%	142.90%	110.65%	100.00%	-
EY	10.28	15.32	5.62	5.73	5.29	6.83	7.55	22.73%
YoY %	-32.90%	172.60%	-1.92%	8.32%	-22.55%	-9.54%	-	-
Horiz. %	136.16%	202.91%	74.44%	75.89%	70.07%	90.46%	100.00%	-
DY	7.43	8.67	3.63	3.57	0.00	4.83	8.23	-6.56%
YoY %	-14.30%	138.84%	1.68%	0.00%	0.00%	-41.31%	-	-
Horiz. %	90.28%	105.35%	44.11%	43.38%	0.00%	58.69%	100.00%	-
P/NAPS	1.08	0.74	1.18	1.22	1.22	1.55	1.48	-18.86%
YoY %	45.95%	-37.29%	-3.28%	0.00%	-21.29%	4.73%	-	-
Horiz. %	72.97%	50.00%	79.73%	82.43%	82.43%	104.73%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos