[NIHSIN] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock

[NIHSIN] NI HSIN GROUP BERHAD

Announcement Date

19-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 0.69%

YoY- 90.72%

Quarter Report

NIHSIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Annualized Quarter Result
Revenue	31,080	47,313	48,480	48,714	48,992	56,493	53,949	-30.78%
YoY %	-34.31%	-2.41%	-0.48%	-0.57%	-13.28%	4.72%	-	-
Horiz. %	57.61%	87.70%	89.86%	90.30%	90.81%	104.72%	100.00%	-
PBT	1,652	6,730	7,334	5,966	5,944	7,970	6,564	-60.17%
YoY %	-75.45%	-8.24%	22.93%	0.37%	-25.42%	21.42%	-	-
Horiz. %	25.17%	102.53%	111.73%	90.89%	90.55%	121.42%	100.00%	-
Tax	-1,064	-1,607	-1,997	-1,568	-1,576	-1,753	-1,654	-25.50%
YoY %	33.79%	19.53%	-27.36%	0.51%	10.10%	-5.99%	-	-
Horiz. %	64.33%	97.16%	120.74%	94.80%	95.28%	105.99%	100.00%	-
NP	588	5,123	5,337	4,398	4,368	6,217	4,909	-75.73%
YoY %	-88.52%	-4.01%	21.35%	0.69%	-29.74%	26.64%	-	-
Horiz. %	11.98%	104.36%	108.72%	89.59%	88.98%	126.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	588	5,123	5,337	4,398	4,368	6,217	4,909	-75.73%
YoY %	-88.52%	-4.01%	21.35%	0.69%	-29.74%	26.64%	-	-
Horiz. %	11.98%	104.36%	108.72%	89.59%	88.98%	126.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	64.41%	23.88%	27.23%	26.28%	26.51%	21.99%	25.20%	-
YoY %	169.72%	-12.30%	3.61%	-0.87%	20.55%	-12.74%	-	-
Horiz. %	255.60%	94.76%	108.06%	104.29%	105.20%	87.26%	100.00%	-
Total Cost	30,492	42,190	43,142	44,316	44,624	50,276	49,040	-27.17%
YoY %	-27.73%	-2.21%	-2.65%	-0.69%	-11.24%	2.52%	-	-
Horiz. %	62.18%	86.03%	87.97%	90.37%	91.00%	102.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	63,699	59,999	60,160	57,868	53,438	55,058	51,954	14.56%
YoY %	6.17%	-0.27%	3.96%	8.29%	-2.94%	5.97%	-	-
Horiz. %	122.61%	115.48%	115.79%	111.38%	102.86%	105.97%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	4,430	3,856	2,314	-	4,588	4,517	-
YoY %	-	14.89%	66.64%	0.00%	-	1.57%	-	-
Horiz. %	-	98.07%	85.37%	51.23%	-	101.57%	100.00%	-
Div Payout %	-	86.49%	72.25%	52.63%	-	73.80%	92.02%	-
YoY %	-	19.71%	37.28%	0.00%	-	-19.80%	-	-
Horiz. %	-	93.99%	78.52%	57.19%	-	80.20%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	63,699	59,999	60,160	57,868	53,438	55,058	51,954	14.56%
YoY %	6.17%	-0.27%	3.96%	8.29%	-2.94%	5.97%	-	-
Horiz. %	122.61%	115.48%	115.79%	111.38%	102.86%	105.97%	100.00%	-
NOSH	245,000	230,765	231,387	231,473	232,340	229,409	225,889	5.56%
YoY %	6.17%	-0.27%	-0.04%	-0.37%	1.28%	1.56%	-	-
Horiz. %	108.46%	102.16%	102.43%	102.47%	102.86%	101.56%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	1.89%	10.83%	11.01%	9.03%	8.92%	11.00%	9.10%	-
YoY %	-82.55%	-1.63%	21.93%	1.23%	-18.91%	20.88%	-	-
Horiz. %	20.77%	119.01%	120.99%	99.23%	98.02%	120.88%	100.00%	-
ROE	0.92%	8.54%	8.87%	7.60%	8.17%	11.29%	9.45%	-
YoY %	-89.23%	-3.72%	16.71%	-6.98%	-27.64%	19.47%	-	-
Horiz. %	9.74%	90.37%	93.86%	80.42%	86.46%	119.47%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	12.69	20.50	20.95	21.05	21.09	24.63	23.88	-34.41%
YoY %	-38.10%	-2.15%	-0.48%	-0.19%	-14.37%	3.14%	-	-
Horiz. %	53.14%	85.85%	87.73%	88.15%	88.32%	103.14%	100.00%	-
EPS	0.24	2.22	2.31	1.90	1.88	2.71	2.17	-76.98%
YoY %	-89.19%	-3.90%	21.58%	1.06%	-30.63%	24.88%	-	-
Horiz. %	11.06%	102.30%	106.45%	87.56%	86.64%	124.88%	100.00%	-
DPS	0.00	1.92	1.67	1.00	0.00	2.00	2.00	-
YoY %	0.00%	14.97%	67.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	96.00%	83.50%	50.00%	0.00%	100.00%	100.00%	-
NAPS	0.26	0.26	0.26	0.25	0.23	0.24	0.23	8.52%
YoY %	0.00%	0.00%	4.00%	8.70%	-4.17%	4.35%	-	-
Horiz. %	113.04%	113.04%	113.04%	108.70%	100.00%	104.35%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 230,625
RPS	5.42	8.26	8.46	8.50	8.55	9.86	9.41	-30.79%
YoY %	-34.38%	-2.36%	-0.47%	-0.58%	-13.29%	4.78%	-	-
Horiz. %	57.60%	87.78%	89.90%	90.33%	90.86%	104.78%	100.00%	-
EPS	0.10	0.89	0.93	0.77	0.76	1.08	0.86	-76.20%
YoY %	-88.76%	-4.30%	20.78%	1.32%	-29.63%	25.58%	-	-
Horiz. %	11.63%	103.49%	108.14%	89.53%	88.37%	125.58%	100.00%	-
DPS	0.00	0.77	0.67	0.40	0.00	0.80	0.79	-
YoY %	0.00%	14.93%	67.50%	0.00%	0.00%	1.27%	-	-
Horiz. %	0.00%	97.47%	84.81%	50.63%	0.00%	101.27%	100.00%	-
NAPS	0.1112	0.1047	0.105	0.101	0.0933	0.0961	0.0907	14.56%
YoY %	6.21%	-0.29%	3.96%	8.25%	-2.91%	5.95%	-	-
Horiz. %	122.60%	115.44%	115.77%	111.36%	102.87%	105.95%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	0.23	0.22	0.25	0.24	0.28	0.26	0.30	-
P/RPS	1.81	1.07	1.19	1.14	1.33	1.06	1.26	27.34%
YoY %	69.16%	-10.08%	4.39%	-14.29%	25.47%	-15.87%	-	-
Horiz. %	143.65%	84.92%	94.44%	90.48%	105.56%	84.13%	100.00%	-
P/EPS	95.83	9.91	10.84	12.63	14.89	9.59	13.80	264.41%
YoY %	867.00%	-8.58%	-14.17%	-15.18%	55.27%	-30.51%	-	-
Horiz. %	694.42%	71.81%	78.55%	91.52%	107.90%	69.49%	100.00%	-
EY	1.04	10.09	9.23	7.92	6.71	10.42	7.24	-72.60%
YoY %	-89.69%	9.32%	16.54%	18.03%	-35.60%	43.92%	-	-
Horiz. %	14.36%	139.36%	127.49%	109.39%	92.68%	143.92%	100.00%	-
DY	0.00	8.73	6.67	4.17	0.00	7.69	6.67	-
YoY %	0.00%	30.88%	59.95%	0.00%	0.00%	15.29%	-	-
Horiz. %	0.00%	130.88%	100.00%	62.52%	0.00%	115.29%	100.00%	-
P/NAPS	0.88	0.85	0.96	0.96	1.22	1.08	1.30	-22.92%
YoY %	3.53%	-11.46%	0.00%	-21.31%	12.96%	-16.92%	-	-
Horiz. %	67.69%	65.38%	73.85%	73.85%	93.85%	83.08%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	19/05/10	22/02/10	18/11/09	19/08/09	20/05/09	25/02/09	27/11/08	-
Price	0.22	0.23	0.23	0.25	0.36	0.26	0.17	-
P/RPS	1.73	1.12	1.10	1.19	1.71	1.06	0.71	81.17%
YoY %	54.46%	1.82%	-7.56%	-30.41%	61.32%	49.30%	-	-
Horiz. %	243.66%	157.75%	154.93%	167.61%	240.85%	149.30%	100.00%	-
P/EPS	91.67	10.36	9.97	13.16	19.15	9.59	7.82	416.81%
YoY %	784.85%	3.91%	-24.24%	-31.28%	99.69%	22.63%	-	-
Horiz. %	1,172.25%	132.48%	127.49%	168.29%	244.88%	122.63%	100.00%	-
EY	1.09	9.65	10.03	7.60	5.22	10.42	12.78	-80.65%
YoY %	-88.70%	-3.79%	31.97%	45.59%	-49.90%	-18.47%	-	-
Horiz. %	8.53%	75.51%	78.48%	59.47%	40.85%	81.53%	100.00%	-
DY	0.00	8.35	7.25	4.00	0.00	7.69	11.76	-
YoY %	0.00%	15.17%	81.25%	0.00%	0.00%	-34.61%	-	-
Horiz. %	0.00%	71.00%	61.65%	34.01%	0.00%	65.39%	100.00%	-
P/NAPS	0.85	0.88	0.88	1.00	1.57	1.08	0.74	9.68%
YoY %	-3.41%	0.00%	-12.00%	-36.31%	45.37%	45.95%	-	-
Horiz. %	114.86%	118.92%	118.92%	135.14%	212.16%	145.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos