[NIHSIN] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -37.92%
YoY- -55.82%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 15,779 13,123 9,993 10,953 16,031 14,775 15,746 0.03%
PBT 731 1,333 -664 1,229 3,047 1,109 4,001 -24.65%
Tax 146 -214 296 -109 -512 1,088 -416 -
NP 877 1,119 -368 1,120 2,535 2,197 3,585 -20.89%
-
NP to SH 877 1,119 -368 1,120 2,535 2,197 3,244 -19.57%
-
Tax Rate -19.97% 16.05% - 8.87% 16.80% -98.11% 10.40% -
Total Cost 14,902 12,004 10,361 9,833 13,496 12,578 12,161 3.44%
-
Net Worth 60,005 55,004 57,500 60,666 55,816 51,041 49,219 3.35%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 1,563 1,162 - 3,065 -
Div Payout % - - - 139.58% 45.87% - 94.48% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 60,005 55,004 57,500 60,666 55,816 51,041 49,219 3.35%
NOSH 230,789 229,183 230,000 233,333 232,568 221,919 223,724 0.51%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.56% 8.53% -3.68% 10.23% 15.81% 14.87% 22.77% -
ROE 1.46% 2.03% -0.64% 1.85% 4.54% 4.30% 6.59% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.84 5.73 4.34 4.69 6.89 6.66 7.04 -0.47%
EPS 0.38 0.48 -0.16 0.48 1.09 0.99 1.45 -19.98%
DPS 0.00 0.00 0.00 0.67 0.50 0.00 1.37 -
NAPS 0.26 0.24 0.25 0.26 0.24 0.23 0.22 2.82%
Adjusted Per Share Value based on latest NOSH - 233,333
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.75 2.29 1.74 1.91 2.80 2.58 2.75 0.00%
EPS 0.15 0.20 -0.06 0.20 0.44 0.38 0.57 -19.93%
DPS 0.00 0.00 0.00 0.27 0.20 0.00 0.53 -
NAPS 0.1047 0.096 0.1003 0.1059 0.0974 0.0891 0.0859 3.35%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.14 0.12 0.19 0.22 0.26 0.31 0.31 -
P/RPS 2.05 2.10 4.37 4.69 3.77 4.66 4.40 -11.94%
P/EPS 36.84 24.58 -118.75 45.83 23.85 31.31 21.38 9.48%
EY 2.71 4.07 -0.84 2.18 4.19 3.19 4.68 -8.69%
DY 0.00 0.00 0.00 3.05 1.92 0.00 4.42 -
P/NAPS 0.54 0.50 0.76 0.85 1.08 1.35 1.41 -14.76%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 27/02/12 23/02/11 22/02/10 25/02/09 27/02/08 27/02/07 -
Price 0.12 0.13 0.17 0.23 0.26 0.28 0.33 -
P/RPS 1.76 2.27 3.91 4.90 3.77 4.21 4.69 -15.05%
P/EPS 31.58 26.63 -106.25 47.92 23.85 28.28 22.76 5.60%
EY 3.17 3.76 -0.94 2.09 4.19 3.54 4.39 -5.27%
DY 0.00 0.00 0.00 2.91 1.92 0.00 4.15 -
P/NAPS 0.46 0.54 0.68 0.88 1.08 1.22 1.50 -17.86%

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