[NIHSIN] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -33.04%
YoY- -42.56%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 55,150 56,507 55,231 52,828 49,935 47,279 44,580 15.19%
PBT 3,638 2,994 2,202 1,148 1,488 2,090 1,796 59.88%
Tax -1,359 -587 -576 -542 -583 -943 -939 27.86%
NP 2,279 2,407 1,626 606 905 1,147 857 91.60%
-
NP to SH 2,167 2,295 1,514 606 905 1,147 857 85.28%
-
Tax Rate 37.36% 19.61% 26.16% 47.21% 39.18% 45.12% 52.28% -
Total Cost 52,871 54,100 53,605 52,222 49,030 46,132 43,723 13.46%
-
Net Worth 60,856 60,488 61,199 66,039 60,005 0 58,933 2.15%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 23 23 23 - - - 22 2.99%
Div Payout % 1.09% 1.03% 1.55% - - - 2.67% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 60,856 60,488 61,199 66,039 60,005 0 58,933 2.15%
NOSH 234,062 232,647 235,384 253,999 230,789 226,666 226,666 2.15%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.13% 4.26% 2.94% 1.15% 1.81% 2.43% 1.92% -
ROE 3.56% 3.79% 2.47% 0.92% 1.51% 0.00% 1.45% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.56 24.29 23.46 20.80 21.64 20.86 19.67 12.74%
EPS 0.93 0.99 0.64 0.24 0.39 0.51 0.38 81.31%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.01 0.00%
NAPS 0.26 0.26 0.26 0.26 0.26 0.00 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 253,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.62 9.86 9.64 9.22 8.71 8.25 7.78 15.15%
EPS 0.38 0.40 0.26 0.11 0.16 0.20 0.15 85.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1062 0.1056 0.1068 0.1152 0.1047 0.00 0.1028 2.18%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.165 0.15 0.14 0.12 0.14 0.14 0.15 -
P/RPS 0.70 0.62 0.60 0.58 0.65 0.67 0.76 -5.32%
P/EPS 17.82 15.21 21.77 50.30 35.70 27.67 39.67 -41.26%
EY 5.61 6.58 4.59 1.99 2.80 3.61 2.52 70.24%
DY 0.06 0.07 0.07 0.00 0.00 0.00 0.07 -9.74%
P/NAPS 0.63 0.58 0.54 0.46 0.54 0.00 0.58 5.65%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 18/11/13 19/08/13 22/05/13 20/02/13 20/11/12 24/08/12 -
Price 0.18 0.155 0.135 0.15 0.12 0.14 0.16 -
P/RPS 0.76 0.64 0.58 0.72 0.55 0.67 0.81 -4.14%
P/EPS 19.44 15.71 20.99 62.87 30.60 27.67 42.32 -40.38%
EY 5.14 6.36 4.76 1.59 3.27 3.61 2.36 67.78%
DY 0.06 0.07 0.07 0.00 0.00 0.00 0.06 0.00%
P/NAPS 0.69 0.60 0.52 0.58 0.46 0.00 0.62 7.37%

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