[NIHSIN] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 731.74%
YoY- 182.94%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 41,572 50,876 52,828 43,360 35,928 42,835 58,588 -5.55%
PBT 1,163 2,932 1,148 1,987 -984 5,657 9,093 -29.00%
Tax -401 -1,327 -542 -932 -288 -1,479 -1,982 -23.37%
NP 762 1,605 606 1,055 -1,272 4,178 7,111 -31.06%
-
NP to SH 762 1,493 606 1,055 -1,272 4,178 7,111 -31.06%
-
Tax Rate 34.48% 45.26% 47.21% 46.90% - 26.14% 21.80% -
Total Cost 40,810 49,271 52,222 42,305 37,200 38,657 51,477 -3.79%
-
Net Worth 58,685 59,258 66,039 61,533 58,235 63,699 53,438 1.57%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 31 23 - 22 - 4,451 2,291 -51.16%
Div Payout % 4.20% 1.58% - 2.17% - 106.54% 32.23% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 58,685 59,258 66,039 61,533 58,235 63,699 53,438 1.57%
NOSH 225,714 227,916 253,999 236,666 232,941 245,000 232,340 -0.48%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.83% 3.15% 1.15% 2.43% -3.54% 9.75% 12.14% -
ROE 1.30% 2.52% 0.92% 1.71% -2.18% 6.56% 13.31% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 18.42 22.32 20.80 18.32 15.42 17.48 25.22 -5.09%
EPS 0.34 0.66 0.24 0.45 -0.55 1.71 3.06 -30.65%
DPS 0.01 0.01 0.00 0.01 0.00 1.82 0.99 -53.49%
NAPS 0.26 0.26 0.26 0.26 0.25 0.26 0.23 2.06%
Adjusted Per Share Value based on latest NOSH - 236,666
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 7.25 8.88 9.22 7.57 6.27 7.48 10.22 -5.55%
EPS 0.13 0.26 0.11 0.18 -0.22 0.73 1.24 -31.32%
DPS 0.01 0.00 0.00 0.00 0.00 0.78 0.40 -45.91%
NAPS 0.1024 0.1034 0.1152 0.1074 0.1016 0.1112 0.0933 1.56%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.295 0.19 0.12 0.16 0.15 0.23 0.28 -
P/RPS 1.60 0.85 0.58 0.87 0.97 1.32 1.11 6.28%
P/EPS 87.38 29.00 50.30 35.89 -27.47 13.49 9.15 45.63%
EY 1.14 3.45 1.99 2.79 -3.64 7.41 10.93 -31.37%
DY 0.05 0.05 0.00 0.06 0.00 7.90 3.52 -50.77%
P/NAPS 1.13 0.73 0.46 0.62 0.60 0.88 1.22 -1.26%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 21/05/14 22/05/13 23/05/12 18/05/11 19/05/10 20/05/09 -
Price 0.295 0.17 0.15 0.17 0.15 0.22 0.36 -
P/RPS 1.60 0.76 0.72 0.93 0.97 1.26 1.43 1.88%
P/EPS 87.38 25.95 62.87 38.14 -27.47 12.90 11.76 39.66%
EY 1.14 3.85 1.59 2.62 -3.64 7.75 8.50 -28.44%
DY 0.05 0.06 0.00 0.06 0.00 8.26 2.74 -48.67%
P/NAPS 1.13 0.65 0.58 0.65 0.60 0.85 1.57 -5.33%

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