[NIHSIN] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 26.64%
YoY- 89.25%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 39,338 35,975 47,313 56,493 44,407 43,619 38,777 0.23%
PBT 728 9 6,730 7,970 3,979 8,121 12,194 -37.46%
Tax -894 -338 -1,607 -1,753 379 -1,020 -4,609 -23.90%
NP -166 -329 5,123 6,217 4,358 7,101 7,585 -
-
NP to SH -166 -329 5,123 6,217 3,285 5,260 7,585 -
-
Tax Rate 122.80% 3,755.56% 23.88% 21.99% -9.53% 12.56% 37.80% -
Total Cost 39,504 36,304 42,190 50,276 40,049 36,518 31,192 4.01%
-
Net Worth 64,133 58,749 59,999 55,058 50,708 49,452 44,516 6.27%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 24 - 4,430 4,588 - 6,204 6,472 -60.64%
Div Payout % 0.00% - 86.49% 73.80% - 117.95% 85.33% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 64,133 58,749 59,999 55,058 50,708 49,452 44,516 6.27%
NOSH 246,666 234,999 230,765 229,409 220,469 224,786 171,218 6.27%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -0.42% -0.91% 10.83% 11.00% 9.81% 16.28% 19.56% -
ROE -0.26% -0.56% 8.54% 11.29% 6.48% 10.64% 17.04% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 15.95 15.31 20.50 24.63 20.14 19.40 22.65 -5.67%
EPS -0.07 -0.14 2.22 2.71 1.49 2.34 4.43 -
DPS 0.01 0.00 1.92 2.00 0.00 2.76 3.78 -62.79%
NAPS 0.26 0.25 0.26 0.24 0.23 0.22 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 232,568
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 6.87 6.28 8.26 9.86 7.75 7.61 6.77 0.24%
EPS -0.03 -0.06 0.89 1.08 0.57 0.92 1.32 -
DPS 0.00 0.00 0.77 0.80 0.00 1.08 1.13 -
NAPS 0.1119 0.1025 0.1047 0.0961 0.0885 0.0863 0.0777 6.26%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.12 0.19 0.22 0.26 0.31 0.31 0.30 -
P/RPS 0.75 1.24 1.07 1.06 1.54 1.60 1.32 -8.98%
P/EPS -178.31 -135.71 9.91 9.59 20.81 13.25 6.77 -
EY -0.56 -0.74 10.09 10.42 4.81 7.55 14.77 -
DY 0.08 0.00 8.73 7.69 0.00 8.90 12.60 -56.95%
P/NAPS 0.46 0.76 0.85 1.08 1.35 1.41 1.15 -14.15%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 23/02/11 22/02/10 25/02/09 27/02/08 27/02/07 13/03/06 -
Price 0.13 0.17 0.23 0.26 0.28 0.33 0.36 -
P/RPS 0.82 1.11 1.12 1.06 1.39 1.70 1.59 -10.44%
P/EPS -193.17 -121.43 10.36 9.59 18.79 14.10 8.13 -
EY -0.52 -0.82 9.65 10.42 5.32 7.09 12.31 -
DY 0.08 0.00 8.35 7.69 0.00 8.36 10.50 -55.62%
P/NAPS 0.50 0.68 0.88 1.08 1.22 1.50 1.38 -15.55%

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