[NIHSIN] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -64.29%
YoY- -95.23%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 54,836 44,244 33,760 32,868 48,714 45,226 37,720 6.42%
PBT 2,378 950 -1,186 1,086 5,966 2,864 4,914 -11.38%
Tax -900 -914 -824 -876 -1,568 -558 -1,326 -6.24%
NP 1,478 36 -2,010 210 4,398 2,306 3,588 -13.72%
-
NP to SH 1,478 36 -2,010 210 4,398 2,306 2,064 -5.40%
-
Tax Rate 37.85% 96.21% - 80.66% 26.28% 19.48% 26.98% -
Total Cost 53,358 44,208 35,770 32,658 44,316 42,920 34,132 7.72%
-
Net Worth 60,043 46,799 55,590 50,399 57,868 50,731 50,502 2.92%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 46 - - - 2,314 - - -
Div Payout % 3.12% - - - 52.63% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 60,043 46,799 55,590 50,399 57,868 50,731 50,502 2.92%
NOSH 230,937 180,000 231,627 209,999 231,473 230,600 219,574 0.84%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.70% 0.08% -5.95% 0.64% 9.03% 5.10% 9.51% -
ROE 2.46% 0.08% -3.62% 0.42% 7.60% 4.55% 4.09% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 23.74 24.58 14.58 15.65 21.05 19.61 17.18 5.53%
EPS 0.64 0.02 -0.88 0.10 1.90 1.00 0.94 -6.20%
DPS 0.02 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.26 0.26 0.24 0.24 0.25 0.22 0.23 2.06%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 9.57 7.72 5.89 5.74 8.50 7.89 6.58 6.43%
EPS 0.26 0.01 -0.35 0.04 0.77 0.40 0.36 -5.27%
DPS 0.01 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.1048 0.0817 0.097 0.088 0.101 0.0885 0.0881 2.93%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.14 0.15 0.13 0.20 0.24 0.26 0.36 -
P/RPS 0.59 0.61 0.89 1.28 1.14 1.33 2.10 -19.05%
P/EPS 21.88 750.00 -14.98 200.00 12.63 26.00 38.30 -8.90%
EY 4.57 0.13 -6.68 0.50 7.92 3.85 2.61 9.77%
DY 0.14 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.54 0.58 0.54 0.83 0.96 1.18 1.57 -16.28%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 24/08/12 16/08/11 17/08/10 19/08/09 27/08/08 22/08/07 -
Price 0.135 0.16 0.115 0.20 0.25 0.26 0.34 -
P/RPS 0.57 0.65 0.79 1.28 1.19 1.33 1.98 -18.72%
P/EPS 21.09 800.00 -13.25 200.00 13.16 26.00 36.17 -8.59%
EY 4.74 0.13 -7.55 0.50 7.60 3.85 2.76 9.42%
DY 0.15 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.48 0.83 1.00 1.18 1.48 -15.98%

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