[NIHSIN] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 8670.0%
YoY- -21.63%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 9,840 10,588 14,422 15,779 13,123 9,993 10,953 -1.76%
PBT 556 620 1,375 731 1,333 -664 1,229 -12.37%
Tax -410 -12 -626 146 -214 296 -109 24.69%
NP 146 608 749 877 1,119 -368 1,120 -28.78%
-
NP to SH 146 608 749 877 1,119 -368 1,120 -28.78%
-
Tax Rate 73.74% 1.94% 45.53% -19.97% 16.05% - 8.87% -
Total Cost 9,694 9,980 13,673 14,902 12,004 10,361 9,833 -0.23%
-
Net Worth 54,228 60,799 60,856 60,005 55,004 57,500 60,666 -1.85%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - 1,563 -
Div Payout % - - - - - - 139.58% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 54,228 60,799 60,856 60,005 55,004 57,500 60,666 -1.85%
NOSH 208,571 233,846 234,062 230,789 229,183 230,000 233,333 -1.85%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.48% 5.74% 5.19% 5.56% 8.53% -3.68% 10.23% -
ROE 0.27% 1.00% 1.23% 1.46% 2.03% -0.64% 1.85% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.72 4.53 6.16 6.84 5.73 4.34 4.69 0.10%
EPS 0.07 0.26 0.32 0.38 0.48 -0.16 0.48 -27.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
NAPS 0.26 0.26 0.26 0.26 0.24 0.25 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 230,789
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.72 1.85 2.52 2.75 2.29 1.74 1.91 -1.73%
EPS 0.03 0.11 0.13 0.15 0.20 -0.06 0.20 -27.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.27 -
NAPS 0.0946 0.1061 0.1062 0.1047 0.096 0.1003 0.1059 -1.86%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.30 0.335 0.165 0.14 0.12 0.19 0.22 -
P/RPS 6.36 7.40 2.68 2.05 2.10 4.37 4.69 5.20%
P/EPS 428.57 128.85 51.56 36.84 24.58 -118.75 45.83 45.12%
EY 0.23 0.78 1.94 2.71 4.07 -0.84 2.18 -31.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.05 -
P/NAPS 1.15 1.29 0.63 0.54 0.50 0.76 0.85 5.16%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 16/02/15 26/02/14 20/02/13 27/02/12 23/02/11 22/02/10 -
Price 0.36 0.405 0.18 0.12 0.13 0.17 0.23 -
P/RPS 7.63 8.94 2.92 1.76 2.27 3.91 4.90 7.65%
P/EPS 514.29 155.77 56.25 31.58 26.63 -106.25 47.92 48.49%
EY 0.19 0.64 1.78 3.17 3.76 -0.94 2.09 -32.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.91 -
P/NAPS 1.38 1.56 0.69 0.46 0.54 0.68 0.88 7.78%

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