[NIHSIN] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -29.72%
YoY- -46.03%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 34,642 48,480 53,949 39,509 37,164 30,584 0 -
PBT 897 7,334 6,564 3,826 5,493 5,729 0 -
Tax -845 -1,997 -1,654 -945 -805 -1,856 0 -
NP 52 5,337 4,909 2,881 4,688 3,873 0 -
-
NP to SH 52 5,337 4,909 1,450 2,688 3,873 0 -
-
Tax Rate 94.20% 27.23% 25.20% 24.70% 14.66% 32.40% - -
Total Cost 34,590 43,142 49,040 36,628 32,476 26,710 0 -
-
Net Worth 46,800 60,160 51,954 48,848 49,280 33,636 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 3,856 4,517 - 4,151 2,038 - -
Div Payout % - 72.25% 92.02% - 154.44% 52.63% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 46,800 60,160 51,954 48,848 49,280 33,636 0 -
NOSH 195,000 231,387 225,889 222,040 224,000 152,894 0 -
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 0.15% 11.01% 9.10% 7.29% 12.61% 12.66% 0.00% -
ROE 0.11% 8.87% 9.45% 2.97% 5.45% 11.52% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 17.77 20.95 23.88 17.79 16.59 20.00 0.00 -
EPS 0.03 2.31 2.17 0.65 1.20 2.53 0.00 -
DPS 0.00 1.67 2.00 0.00 1.85 1.33 0.00 -
NAPS 0.24 0.26 0.23 0.22 0.22 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 186,666
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.05 8.46 9.41 6.89 6.49 5.34 0.00 -
EPS 0.01 0.93 0.86 0.25 0.47 0.68 0.00 -
DPS 0.00 0.67 0.79 0.00 0.72 0.36 0.00 -
NAPS 0.0817 0.105 0.0907 0.0852 0.086 0.0587 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.20 0.25 0.30 0.34 0.32 0.34 0.00 -
P/RPS 1.13 1.19 1.26 1.91 1.93 1.70 0.00 -
P/EPS 750.00 10.84 13.80 52.04 26.67 13.42 0.00 -
EY 0.13 9.23 7.24 1.92 3.75 7.45 0.00 -
DY 0.00 6.67 6.67 0.00 5.79 3.92 0.00 -
P/NAPS 0.83 0.96 1.30 1.55 1.45 1.55 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 18/11/09 27/11/08 21/11/07 18/10/06 14/12/05 - -
Price 0.19 0.23 0.17 0.34 0.31 0.30 0.00 -
P/RPS 1.07 1.10 0.71 1.91 1.87 1.50 0.00 -
P/EPS 712.50 9.97 7.82 52.04 25.83 11.84 0.00 -
EY 0.14 10.03 12.78 1.92 3.87 8.44 0.00 -
DY 0.00 7.25 11.76 0.00 5.98 4.44 0.00 -
P/NAPS 0.79 0.88 0.74 1.55 1.41 1.36 0.00 -

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
Post a Comment