[NIHSIN] YoY TTM 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- -21.1%
YoY- 641.92%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 45,936 40,727 55,150 49,935 39,338 35,975 47,313 -0.49%
PBT 3,099 572 3,638 1,488 727 9 6,730 -12.11%
Tax -883 -515 -1,359 -583 -894 -338 -1,607 -9.49%
NP 2,216 57 2,279 905 -167 -329 5,123 -13.03%
-
NP to SH 2,216 57 2,167 905 -167 -329 5,123 -13.03%
-
Tax Rate 28.49% 90.03% 37.36% 39.18% 122.97% 3,755.56% 23.88% -
Total Cost 43,720 40,670 52,871 49,030 39,505 36,304 42,190 0.59%
-
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 - 31 23 - 22 - 4,451 -
Div Payout % - 56.14% 1.09% - 0.00% - 86.88% -
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 4.82% 0.14% 4.13% 1.81% -0.42% -0.91% 10.83% -
ROE 4.09% 0.09% 3.56% 1.51% -0.30% -0.57% 8.44% -
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 22.02 17.42 23.56 21.64 17.16 15.64 20.28 1.38%
EPS 1.06 0.02 0.93 0.39 -0.07 -0.14 2.20 -11.45%
DPS 0.00 0.01 0.01 0.00 0.01 0.00 1.92 -
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 8.02 7.11 9.62 8.71 6.87 6.28 8.26 -0.49%
EPS 0.39 0.01 0.38 0.16 -0.03 -0.06 0.89 -12.84%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.78 -
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 1.36 1.92 0.70 0.65 0.70 1.21 1.08 3.91%
P/EPS 28.24 1,374.36 17.82 35.70 -164.68 -132.83 10.02 18.84%
EY 3.54 0.07 5.61 2.80 -0.61 -0.75 9.98 -15.85%
DY 0.00 0.04 0.06 0.00 0.08 0.00 8.73 -
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 1.63 2.33 0.76 0.55 0.76 1.09 1.13 6.29%
P/EPS 33.88 1,661.54 19.44 30.60 -178.41 -118.84 10.48 21.58%
EY 2.95 0.06 5.14 3.27 -0.56 -0.84 9.55 -17.77%
DY 0.00 0.03 0.06 0.00 0.08 0.00 8.35 -
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