[NIHSIN] YoY TTM 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- -21.64%
YoY- -17.6%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 49,935 39,338 35,975 47,313 56,493 44,407 43,619 2.27%
PBT 1,488 727 9 6,730 7,970 3,979 8,121 -24.61%
Tax -583 -894 -338 -1,607 -1,753 379 -1,020 -8.89%
NP 905 -167 -329 5,123 6,217 4,358 7,101 -29.03%
-
NP to SH 905 -167 -329 5,123 6,217 3,285 5,260 -25.40%
-
Tax Rate 39.18% 122.97% 3,755.56% 23.88% 21.99% -9.53% 12.56% -
Total Cost 49,030 39,505 36,304 42,190 50,276 40,049 36,518 5.02%
-
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 - 22 - 4,451 4,491 - 6,170 -
Div Payout % - 0.00% - 86.88% 72.25% - 117.30% -
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 1.81% -0.42% -0.91% 10.83% 11.00% 9.81% 16.28% -
ROE 1.51% -0.30% -0.57% 8.44% 11.14% 6.44% 10.69% -
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 21.64 17.16 15.64 20.28 24.29 20.01 19.50 1.74%
EPS 0.39 -0.07 -0.14 2.20 2.67 1.48 2.35 -25.84%
DPS 0.00 0.01 0.00 1.92 1.93 0.00 2.76 -
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 8.71 6.87 6.28 8.26 9.86 7.75 7.61 2.27%
EPS 0.16 -0.03 -0.06 0.89 1.08 0.57 0.92 -25.26%
DPS 0.00 0.00 0.00 0.78 0.78 0.00 1.08 -
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 0.65 0.70 1.21 1.08 1.07 1.55 1.59 -13.83%
P/EPS 35.70 -164.68 -132.83 10.02 9.73 20.94 13.19 18.03%
EY 2.80 -0.61 -0.75 9.98 10.28 4.78 7.58 -15.28%
DY 0.00 0.08 0.00 8.73 7.43 0.00 8.90 -
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 0.55 0.76 1.09 1.13 1.07 1.40 1.69 -17.04%
P/EPS 30.60 -178.41 -118.84 10.48 9.73 18.92 14.04 13.85%
EY 3.27 -0.56 -0.84 9.55 10.28 5.29 7.12 -12.15%
DY 0.00 0.08 0.00 8.35 7.43 0.00 8.36 -
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