[NIHSIN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 21.36%
YoY- 8.72%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 45,541 34,953 34,642 48,480 53,949 39,509 37,164 3.44%
PBT 1,009 -806 897 7,334 6,564 3,826 5,493 -24.58%
Tax -972 -906 -845 -1,997 -1,654 -945 -805 3.18%
NP 37 -1,713 52 5,337 4,909 2,881 4,688 -55.34%
-
NP to SH 37 -1,713 52 5,337 4,909 1,450 2,688 -51.01%
-
Tax Rate 96.33% - 94.20% 27.23% 25.20% 24.70% 14.66% -
Total Cost 45,504 36,666 34,590 43,142 49,040 36,628 32,476 5.77%
-
Net Worth 72,799 55,461 46,800 60,160 51,954 48,848 49,280 6.71%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 30 - 3,856 4,517 - 4,151 -
Div Payout % - 0.00% - 72.25% 92.02% - 154.44% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 72,799 55,461 46,800 60,160 51,954 48,848 49,280 6.71%
NOSH 279,997 231,090 195,000 231,387 225,889 222,040 224,000 3.78%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.08% -4.90% 0.15% 11.01% 9.10% 7.29% 12.61% -
ROE 0.05% -3.09% 0.11% 8.87% 9.45% 2.97% 5.45% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 16.26 15.13 17.77 20.95 23.88 17.79 16.59 -0.33%
EPS 0.01 -0.75 0.03 2.31 2.17 0.65 1.20 -54.94%
DPS 0.00 0.01 0.00 1.67 2.00 0.00 1.85 -
NAPS 0.26 0.24 0.24 0.26 0.23 0.22 0.22 2.82%
Adjusted Per Share Value based on latest NOSH - 231,282
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.95 6.10 6.05 8.46 9.41 6.89 6.49 3.43%
EPS 0.01 -0.30 0.01 0.93 0.86 0.25 0.47 -47.32%
DPS 0.00 0.01 0.00 0.67 0.79 0.00 0.72 -
NAPS 0.127 0.0968 0.0817 0.105 0.0907 0.0852 0.086 6.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.14 0.12 0.20 0.25 0.30 0.34 0.32 -
P/RPS 0.86 0.79 1.13 1.19 1.26 1.91 1.93 -12.59%
P/EPS 1,050.00 -16.19 750.00 10.84 13.80 52.04 26.67 84.33%
EY 0.10 -6.18 0.13 9.23 7.24 1.92 3.75 -45.31%
DY 0.00 0.11 0.00 6.67 6.67 0.00 5.79 -
P/NAPS 0.54 0.50 0.83 0.96 1.30 1.55 1.45 -15.16%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 21/11/11 16/11/10 18/11/09 27/11/08 21/11/07 18/10/06 -
Price 0.14 0.12 0.19 0.23 0.17 0.34 0.31 -
P/RPS 0.86 0.79 1.07 1.10 0.71 1.91 1.87 -12.13%
P/EPS 1,050.00 -16.19 712.50 9.97 7.82 52.04 25.83 85.32%
EY 0.10 -6.18 0.14 10.03 12.78 1.92 3.87 -45.59%
DY 0.00 0.11 0.00 7.25 11.76 0.00 5.98 -
P/NAPS 0.54 0.50 0.79 0.88 0.74 1.55 1.41 -14.76%

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