[NIHSIN] YoY Cumulative 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- 82.04%
YoY- 8.72%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 34,156 26,215 25,982 36,360 40,462 29,632 27,873 3.44%
PBT 757 -605 673 5,501 4,923 2,870 4,120 -24.58%
Tax -729 -680 -634 -1,498 -1,241 -709 -604 3.18%
NP 28 -1,285 39 4,003 3,682 2,161 3,516 -55.27%
-
NP to SH 28 -1,285 39 4,003 3,682 1,088 2,016 -50.94%
-
Tax Rate 96.30% - 94.21% 27.23% 25.21% 24.70% 14.66% -
Total Cost 34,128 27,500 25,943 32,357 36,780 27,471 24,357 5.77%
-
Net Worth 72,799 55,461 46,799 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 - 23 - 2,892 3,388 - 3,113 -
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 46,799 60,160 51,954 48,848 49,280 6.71%
NOSH 280,000 231,090 195,000 231,387 225,889 222,040 224,000 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 0.04% -2.32% 0.08% 6.65% 7.09% 2.23% 4.09% -
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 12.20 11.34 13.32 15.71 17.91 13.35 12.44 -0.32%
EPS 0.01 -0.56 0.02 1.73 1.63 0.49 0.90 -52.72%
DPS 0.00 0.01 0.00 1.25 1.50 0.00 1.39 -
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 5.96 4.57 4.53 6.35 7.06 5.17 4.86 3.45%
EPS 0.00 -0.22 0.01 0.70 0.64 0.19 0.35 -
DPS 0.00 0.00 0.00 0.50 0.59 0.00 0.54 -
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 1.15 1.06 1.50 1.59 1.67 2.55 2.57 -12.53%
P/EPS 1,400.00 -21.58 1,000.00 14.45 18.40 69.39 35.56 84.33%
EY 0.07 -4.63 0.10 6.92 5.43 1.44 2.81 -45.92%
DY 0.00 0.08 0.00 5.00 5.00 0.00 4.34 -
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 1.15 1.06 1.43 1.46 0.95 2.55 2.49 -12.07%
P/EPS 1,400.00 -21.58 950.00 13.29 10.43 69.39 34.44 85.32%
EY 0.07 -4.63 0.11 7.52 9.59 1.44 2.90 -46.21%
DY 0.00 0.08 0.00 5.43 8.82 0.00 4.48 -
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