[NIHSIN] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.7%
YoY- 102.18%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 54,836 58,552 49,935 45,541 44,244 46,980 39,338 24.81%
PBT 2,378 1,360 1,488 1,009 950 2,720 728 120.30%
Tax -900 -852 -583 -972 -914 -1,016 -894 0.44%
NP 1,478 508 905 37 36 1,704 -166 -
-
NP to SH 1,478 508 905 37 36 1,704 -166 -
-
Tax Rate 37.85% 62.65% 39.18% 96.33% 96.21% 37.35% 122.80% -
Total Cost 53,358 58,044 49,030 45,504 44,208 45,276 39,504 22.21%
-
Net Worth 60,043 66,039 60,333 72,799 46,799 61,533 64,133 -4.30%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 46 - - - - - 24 54.36%
Div Payout % 3.12% - - - - - 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 60,043 66,039 60,333 72,799 46,799 61,533 64,133 -4.30%
NOSH 230,937 253,999 232,051 279,997 180,000 236,666 246,666 -4.30%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.70% 0.87% 1.81% 0.08% 0.08% 3.63% -0.42% -
ROE 2.46% 0.77% 1.50% 0.05% 0.08% 2.77% -0.26% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.74 23.05 21.52 16.26 24.58 19.85 15.95 30.39%
EPS 0.64 0.20 0.39 0.01 0.02 0.72 -0.07 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.01 58.80%
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 - 226,666
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.57 10.22 8.71 7.95 7.72 8.20 6.87 24.75%
EPS 0.26 0.09 0.16 0.01 0.01 0.30 -0.03 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1048 0.1152 0.1053 0.127 0.0817 0.1074 0.1119 -4.27%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.14 0.12 0.14 0.14 0.15 0.16 0.12 -
P/RPS 0.59 0.52 0.65 0.86 0.61 0.81 0.75 -14.79%
P/EPS 21.88 60.00 35.90 1,050.00 750.00 22.22 -178.31 -
EY 4.57 1.67 2.79 0.10 0.13 4.50 -0.56 -
DY 0.14 0.00 0.00 0.00 0.00 0.00 0.08 45.26%
P/NAPS 0.54 0.46 0.54 0.54 0.58 0.62 0.46 11.29%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 22/05/13 20/02/13 20/11/12 24/08/12 23/05/12 27/02/12 -
Price 0.135 0.15 0.12 0.14 0.16 0.17 0.13 -
P/RPS 0.57 0.65 0.56 0.86 0.65 0.86 0.82 -21.54%
P/EPS 21.09 75.00 30.77 1,050.00 800.00 23.61 -193.17 -
EY 4.74 1.33 3.25 0.10 0.13 4.24 -0.52 -
DY 0.15 0.00 0.00 0.00 0.00 0.00 0.08 52.11%
P/NAPS 0.52 0.58 0.46 0.54 0.62 0.65 0.50 2.65%

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