[NIHSIN] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -97.89%
YoY- 101.79%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 58,552 49,935 45,541 44,244 46,980 39,338 34,953 41.00%
PBT 1,360 1,488 1,009 950 2,720 728 -806 -
Tax -852 -583 -972 -914 -1,016 -894 -906 -4.01%
NP 508 905 37 36 1,704 -166 -1,713 -
-
NP to SH 508 905 37 36 1,704 -166 -1,713 -
-
Tax Rate 62.65% 39.18% 96.33% 96.21% 37.35% 122.80% - -
Total Cost 58,044 49,030 45,504 44,208 45,276 39,504 36,666 35.79%
-
Net Worth 66,039 60,333 72,799 46,799 61,533 64,133 55,461 12.32%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - 24 30 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 66,039 60,333 72,799 46,799 61,533 64,133 55,461 12.32%
NOSH 253,999 232,051 279,997 180,000 236,666 246,666 231,090 6.49%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.87% 1.81% 0.08% 0.08% 3.63% -0.42% -4.90% -
ROE 0.77% 1.50% 0.05% 0.08% 2.77% -0.26% -3.09% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.05 21.52 16.26 24.58 19.85 15.95 15.13 32.36%
EPS 0.20 0.39 0.01 0.02 0.72 -0.07 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.26 0.26 0.26 0.26 0.26 0.26 0.24 5.47%
Adjusted Per Share Value based on latest NOSH - 226,666
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.32 9.66 8.81 8.56 9.08 7.61 6.76 40.97%
EPS 0.10 0.18 0.01 0.01 0.33 -0.03 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.1277 0.1167 0.1408 0.0905 0.119 0.124 0.1072 12.36%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.12 0.14 0.14 0.15 0.16 0.12 0.12 -
P/RPS 0.52 0.65 0.86 0.61 0.81 0.75 0.79 -24.31%
P/EPS 60.00 35.90 1,050.00 750.00 22.22 -178.31 -16.19 -
EY 1.67 2.79 0.10 0.13 4.50 -0.56 -6.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.08 0.11 -
P/NAPS 0.46 0.54 0.54 0.58 0.62 0.46 0.50 -5.40%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 20/02/13 20/11/12 24/08/12 23/05/12 27/02/12 21/11/11 -
Price 0.15 0.12 0.14 0.16 0.17 0.13 0.12 -
P/RPS 0.65 0.56 0.86 0.65 0.86 0.82 0.79 -12.18%
P/EPS 75.00 30.77 1,050.00 800.00 23.61 -193.17 -16.19 -
EY 1.33 3.25 0.10 0.13 4.24 -0.52 -6.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.08 0.11 -
P/NAPS 0.58 0.46 0.54 0.62 0.65 0.50 0.50 10.39%

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