[NIHSIN] YoY Cumulative 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- -28.57%
YoY- -95.23%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 27,418 22,122 16,880 16,434 24,357 22,613 18,860 6.42%
PBT 1,189 475 -593 543 2,983 1,432 2,457 -11.38%
Tax -450 -457 -412 -438 -784 -279 -663 -6.24%
NP 739 18 -1,005 105 2,199 1,153 1,794 -13.72%
-
NP to SH 739 18 -1,005 105 2,199 1,153 1,032 -5.40%
-
Tax Rate 37.85% 96.21% - 80.66% 26.28% 19.48% 26.98% -
Total Cost 26,679 22,104 17,885 16,329 22,158 21,460 17,066 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 23 - - - 1,157 - - -
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 1.23% 0.04% -1.81% 0.21% 3.80% 2.27% 2.04% -
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 11.87 12.29 7.29 7.83 10.52 9.81 8.59 5.53%
EPS 0.32 0.01 -0.44 0.05 0.95 0.50 0.47 -6.20%
DPS 0.01 0.00 0.00 0.00 0.50 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 4.78 3.86 2.95 2.87 4.25 3.95 3.29 6.41%
EPS 0.13 0.00 -0.18 0.02 0.38 0.20 0.18 -5.27%
DPS 0.00 0.00 0.00 0.00 0.20 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 1.18 1.22 1.78 2.56 2.28 2.65 4.19 -19.02%
P/EPS 43.75 1,500.00 -29.96 400.00 25.26 52.00 76.60 -8.90%
EY 2.29 0.07 -3.34 0.25 3.96 1.92 1.31 9.74%
DY 0.07 0.00 0.00 0.00 2.08 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 1.14 1.30 1.58 2.56 2.38 2.65 3.96 -18.72%
P/EPS 42.19 1,600.00 -26.50 400.00 26.32 52.00 72.34 -8.58%
EY 2.37 0.06 -3.77 0.25 3.80 1.92 1.38 9.42%
DY 0.07 0.00 0.00 0.00 2.00 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