[NIHSIN] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -18.45%
YoY- -41.25%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 52,828 43,360 35,928 42,835 58,588 45,283 45,690 2.44%
PBT 1,148 1,987 -984 5,657 9,093 3,818 8,518 -28.37%
Tax -542 -932 -288 -1,479 -1,982 421 -923 -8.48%
NP 606 1,055 -1,272 4,178 7,111 4,239 7,595 -34.36%
-
NP to SH 606 1,055 -1,272 4,178 7,111 3,531 5,802 -31.35%
-
Tax Rate 47.21% 46.90% - 26.14% 21.80% -11.03% 10.84% -
Total Cost 52,222 42,305 37,200 38,657 51,477 41,044 38,095 5.39%
-
Net Worth 66,039 61,533 58,235 63,699 53,438 50,599 52,800 3.79%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 22 - 4,451 2,291 2,199 6,170 -
Div Payout % - 2.17% - 106.54% 32.23% 62.31% 106.34% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 66,039 61,533 58,235 63,699 53,438 50,599 52,800 3.79%
NOSH 253,999 236,666 232,941 245,000 232,340 219,999 240,000 0.94%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.15% 2.43% -3.54% 9.75% 12.14% 9.36% 16.62% -
ROE 0.92% 1.71% -2.18% 6.56% 13.31% 6.98% 10.99% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 20.80 18.32 15.42 17.48 25.22 20.58 19.04 1.48%
EPS 0.24 0.45 -0.55 1.71 3.06 1.61 2.42 -31.94%
DPS 0.00 0.01 0.00 1.82 0.99 1.00 2.57 -
NAPS 0.26 0.26 0.25 0.26 0.23 0.23 0.22 2.82%
Adjusted Per Share Value based on latest NOSH - 245,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 9.22 7.57 6.27 7.48 10.22 7.90 7.97 2.45%
EPS 0.11 0.18 -0.22 0.73 1.24 0.62 1.01 -30.87%
DPS 0.00 0.00 0.00 0.78 0.40 0.38 1.08 -
NAPS 0.1152 0.1074 0.1016 0.1112 0.0933 0.0883 0.0921 3.79%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.12 0.16 0.15 0.23 0.28 0.28 0.31 -
P/RPS 0.58 0.87 0.97 1.32 1.11 1.36 1.63 -15.80%
P/EPS 50.30 35.89 -27.47 13.49 9.15 17.45 12.82 25.56%
EY 1.99 2.79 -3.64 7.41 10.93 5.73 7.80 -20.34%
DY 0.00 0.06 0.00 7.90 3.52 3.57 8.29 -
P/NAPS 0.46 0.62 0.60 0.88 1.22 1.22 1.41 -17.01%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 23/05/12 18/05/11 19/05/10 20/05/09 23/05/08 25/05/07 -
Price 0.15 0.17 0.15 0.22 0.36 0.28 0.32 -
P/RPS 0.72 0.93 0.97 1.26 1.43 1.36 1.68 -13.15%
P/EPS 62.87 38.14 -27.47 12.90 11.76 17.45 13.24 29.61%
EY 1.59 2.62 -3.64 7.75 8.50 5.73 7.55 -22.84%
DY 0.00 0.06 0.00 8.26 2.74 3.57 8.03 -
P/NAPS 0.58 0.65 0.60 0.85 1.57 1.22 1.45 -14.15%

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