[NIHSIN] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -97.13%
YoY- -86.54%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 14,638 11,745 7,723 7,770 12,248 10,153 9,277 7.89%
PBT 340 680 -580 413 1,486 363 524 -6.94%
Tax -213 -254 -216 -266 -394 -165 -207 0.47%
NP 127 426 -796 147 1,092 198 317 -14.12%
-
NP to SH 127 426 -796 147 1,092 198 -48 -
-
Tax Rate 62.65% 37.35% - 64.41% 26.51% 45.45% 39.50% -
Total Cost 14,511 11,319 8,519 7,623 11,156 9,955 8,960 8.35%
-
Net Worth 66,039 61,533 58,235 63,699 53,438 50,599 52,800 3.79%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - 2,199 - -
Div Payout % - - - - - 1,111.11% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 66,039 61,533 58,235 63,699 53,438 50,599 52,800 3.79%
NOSH 253,999 236,666 232,941 245,000 232,340 219,999 240,000 0.94%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.87% 3.63% -10.31% 1.89% 8.92% 1.95% 3.42% -
ROE 0.19% 0.69% -1.37% 0.23% 2.04% 0.39% -0.09% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.76 4.96 3.32 3.17 5.27 4.62 3.87 6.84%
EPS 0.05 0.18 -0.34 0.06 0.47 0.09 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.26 0.26 0.25 0.26 0.23 0.23 0.22 2.82%
Adjusted Per Share Value based on latest NOSH - 245,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.55 2.05 1.35 1.36 2.14 1.77 1.62 7.84%
EPS 0.02 0.07 -0.14 0.03 0.19 0.03 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.38 0.00 -
NAPS 0.1152 0.1074 0.1016 0.1112 0.0933 0.0883 0.0921 3.79%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.12 0.16 0.15 0.23 0.28 0.28 0.31 -
P/RPS 2.08 3.22 4.52 7.25 5.31 6.07 8.02 -20.12%
P/EPS 240.00 88.89 -43.90 383.33 59.57 311.11 -1,550.00 -
EY 0.42 1.13 -2.28 0.26 1.68 0.32 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.46 0.62 0.60 0.88 1.22 1.22 1.41 -17.01%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 23/05/12 18/05/11 19/05/10 20/05/09 23/05/08 25/05/07 -
Price 0.15 0.17 0.15 0.22 0.36 0.28 0.32 -
P/RPS 2.60 3.43 4.52 6.94 6.83 6.07 8.28 -17.54%
P/EPS 300.00 94.44 -43.90 366.67 76.60 311.11 -1,600.00 -
EY 0.33 1.06 -2.28 0.27 1.31 0.32 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.58 0.65 0.60 0.85 1.57 1.22 1.45 -14.15%

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