[NIHSIN] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 731.74%
YoY- 182.94%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 49,935 47,279 44,580 43,360 39,338 36,208 36,421 23.29%
PBT 1,488 2,090 1,796 1,987 727 -1,270 -1,128 -
Tax -583 -943 -939 -932 -894 -384 -312 51.42%
NP 905 1,147 857 1,055 -167 -1,654 -1,440 -
-
NP to SH 905 1,147 857 1,055 -167 -1,654 -1,440 -
-
Tax Rate 39.18% 45.12% 52.28% 46.90% 122.97% - - -
Total Cost 49,030 46,132 43,723 42,305 39,505 37,862 37,861 18.71%
-
Net Worth 60,005 0 58,933 61,533 55,004 54,999 54,666 6.37%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 22 22 22 22 - -
Div Payout % - - 2.67% 2.17% 0.00% 0.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 60,005 0 58,933 61,533 55,004 54,999 54,666 6.37%
NOSH 230,789 226,666 226,666 236,666 229,183 229,166 227,777 0.87%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.81% 2.43% 1.92% 2.43% -0.42% -4.57% -3.95% -
ROE 1.51% 0.00% 1.45% 1.71% -0.30% -3.01% -2.63% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.64 20.86 19.67 18.32 17.16 15.80 15.99 22.23%
EPS 0.39 0.51 0.38 0.45 -0.07 -0.72 -0.63 -
DPS 0.00 0.00 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.26 0.00 0.26 0.26 0.24 0.24 0.24 5.45%
Adjusted Per Share Value based on latest NOSH - 236,666
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.71 8.25 7.78 7.57 6.87 6.32 6.36 23.20%
EPS 0.16 0.20 0.15 0.18 -0.03 -0.29 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1047 0.00 0.1028 0.1074 0.096 0.096 0.0954 6.36%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.14 0.14 0.15 0.16 0.12 0.12 0.13 -
P/RPS 0.65 0.67 0.76 0.87 0.70 0.76 0.81 -13.58%
P/EPS 35.70 27.67 39.67 35.89 -164.68 -16.63 -20.56 -
EY 2.80 3.61 2.52 2.79 -0.61 -6.01 -4.86 -
DY 0.00 0.00 0.07 0.06 0.08 0.08 0.00 -
P/NAPS 0.54 0.00 0.58 0.62 0.50 0.50 0.54 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 20/11/12 24/08/12 23/05/12 27/02/12 21/11/11 16/08/11 -
Price 0.12 0.14 0.16 0.17 0.13 0.12 0.115 -
P/RPS 0.55 0.67 0.81 0.93 0.76 0.76 0.72 -16.36%
P/EPS 30.60 27.67 42.32 38.14 -178.41 -16.63 -18.19 -
EY 3.27 3.61 2.36 2.62 -0.56 -6.01 -5.50 -
DY 0.00 0.00 0.06 0.06 0.08 0.08 0.00 -
P/NAPS 0.46 0.00 0.62 0.65 0.54 0.50 0.48 -2.78%

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