[NIHSIN] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -61.74%
YoY- -82.27%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 56,507 47,279 36,208 36,935 52,391 55,237 45,378 3.71%
PBT 2,994 2,090 -1,270 1,902 8,548 6,032 6,871 -12.91%
Tax -587 -943 -384 -743 -2,010 -153 -1,125 -10.26%
NP 2,407 1,147 -1,654 1,159 6,538 5,879 5,746 -13.48%
-
NP to SH 2,295 1,147 -1,654 1,159 6,538 5,879 4,332 -10.03%
-
Tax Rate 19.61% 45.12% - 39.06% 23.51% 2.54% 16.37% -
Total Cost 54,100 46,132 37,862 35,776 45,853 49,358 39,632 5.31%
-
Net Worth 60,488 0 54,999 52,799 60,133 51,934 41,066 6.66%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 23 - 22 1,563 4,050 3,329 3,065 -55.72%
Div Payout % 1.03% - 0.00% 134.89% 61.95% 56.63% 70.75% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 60,488 0 54,999 52,799 60,133 51,934 41,066 6.66%
NOSH 232,647 226,666 229,166 220,000 231,282 225,803 186,666 3.73%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 4.26% 2.43% -4.57% 3.14% 12.48% 10.64% 12.66% -
ROE 3.79% 0.00% -3.01% 2.20% 10.87% 11.32% 10.55% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 24.29 20.86 15.80 16.79 22.65 24.46 24.31 -0.01%
EPS 0.99 0.51 -0.72 0.53 2.83 2.60 2.32 -13.22%
DPS 0.01 0.00 0.01 0.71 1.75 1.47 1.64 -57.22%
NAPS 0.26 0.00 0.24 0.24 0.26 0.23 0.22 2.82%
Adjusted Per Share Value based on latest NOSH - 220,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.86 8.25 6.32 6.45 9.14 9.64 7.92 3.71%
EPS 0.40 0.20 -0.29 0.20 1.14 1.03 0.76 -10.13%
DPS 0.00 0.00 0.00 0.27 0.71 0.58 0.53 -
NAPS 0.1056 0.00 0.096 0.0921 0.1049 0.0906 0.0717 6.65%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.15 0.14 0.12 0.20 0.25 0.30 0.34 -
P/RPS 0.62 0.67 0.76 1.19 1.10 1.23 1.40 -12.68%
P/EPS 15.21 27.67 -16.63 37.96 8.84 11.52 14.65 0.62%
EY 6.58 3.61 -6.01 2.63 11.31 8.68 6.83 -0.61%
DY 0.07 0.00 0.08 3.55 7.00 4.91 4.83 -50.59%
P/NAPS 0.58 0.00 0.50 0.83 0.96 1.30 1.55 -15.09%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 20/11/12 21/11/11 16/11/10 18/11/09 27/11/08 21/11/07 -
Price 0.155 0.14 0.12 0.19 0.23 0.17 0.34 -
P/RPS 0.64 0.67 0.76 1.13 1.02 0.69 1.40 -12.22%
P/EPS 15.71 27.67 -16.63 36.07 8.14 6.53 14.65 1.17%
EY 6.36 3.61 -6.01 2.77 12.29 15.32 6.83 -1.18%
DY 0.07 0.00 0.08 3.74 7.61 8.67 4.83 -50.59%
P/NAPS 0.60 0.00 0.50 0.79 0.88 0.74 1.55 -14.61%

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