[NIHSIN] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 190.94%
YoY- 4005.56%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 41,456 55,150 54,304 54,836 58,552 49,935 45,541 -6.07%
PBT -1,464 3,638 3,017 2,378 1,360 1,488 1,009 -
Tax -724 -1,359 -977 -900 -852 -583 -972 -17.84%
NP -2,188 2,279 2,040 1,478 508 905 37 -
-
NP to SH -2,188 2,279 2,040 1,478 508 905 37 -
-
Tax Rate - 37.36% 32.38% 37.85% 62.65% 39.18% 96.33% -
Total Cost 43,644 52,871 52,264 53,358 58,044 49,030 45,504 -2.74%
-
Net Worth 59,258 59,852 60,272 60,043 66,039 60,333 72,799 -12.83%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 23 30 46 - - - -
Div Payout % - 1.01% 1.52% 3.12% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 59,258 59,852 60,272 60,043 66,039 60,333 72,799 -12.83%
NOSH 227,916 230,202 231,818 230,937 253,999 232,051 279,997 -12.83%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -5.28% 4.13% 3.76% 2.70% 0.87% 1.81% 0.08% -
ROE -3.69% 3.81% 3.38% 2.46% 0.77% 1.50% 0.05% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.19 23.96 23.43 23.74 23.05 21.52 16.26 7.77%
EPS -0.96 0.99 0.88 0.64 0.20 0.39 0.01 -
DPS 0.00 0.01 0.01 0.02 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 235,384
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.23 9.62 9.48 9.57 10.22 8.71 7.95 -6.13%
EPS -0.38 0.40 0.36 0.26 0.09 0.16 0.01 -
DPS 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.1034 0.1045 0.1052 0.1048 0.1152 0.1053 0.127 -12.81%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.19 0.165 0.15 0.14 0.12 0.14 0.14 -
P/RPS 1.04 0.69 0.64 0.59 0.52 0.65 0.86 13.52%
P/EPS -19.79 16.67 17.05 21.88 60.00 35.90 1,050.00 -
EY -5.05 6.00 5.87 4.57 1.67 2.79 0.10 -
DY 0.00 0.06 0.09 0.14 0.00 0.00 0.00 -
P/NAPS 0.73 0.63 0.58 0.54 0.46 0.54 0.54 22.28%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 26/02/14 18/11/13 19/08/13 22/05/13 20/02/13 20/11/12 -
Price 0.17 0.18 0.155 0.135 0.15 0.12 0.14 -
P/RPS 0.93 0.75 0.66 0.57 0.65 0.56 0.86 5.36%
P/EPS -17.71 18.18 17.61 21.09 75.00 30.77 1,050.00 -
EY -5.65 5.50 5.68 4.74 1.33 3.25 0.10 -
DY 0.00 0.06 0.09 0.15 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.60 0.52 0.58 0.46 0.54 13.16%

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