[NIHSIN] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 90.31%
YoY- 49.54%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 45,541 44,244 46,980 39,338 34,953 33,760 30,892 29.43%
PBT 1,009 950 2,720 728 -806 -1,186 -2,320 -
Tax -972 -914 -1,016 -894 -906 -824 -864 8.14%
NP 37 36 1,704 -166 -1,713 -2,010 -3,184 -
-
NP to SH 37 36 1,704 -166 -1,713 -2,010 -3,184 -
-
Tax Rate 96.33% 96.21% 37.35% 122.80% - - - -
Total Cost 45,504 44,208 45,276 39,504 36,666 35,770 34,076 21.20%
-
Net Worth 72,799 46,799 61,533 64,133 55,461 55,590 58,235 15.99%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 24 30 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 72,799 46,799 61,533 64,133 55,461 55,590 58,235 15.99%
NOSH 279,997 180,000 236,666 246,666 231,090 231,627 232,941 13.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.08% 0.08% 3.63% -0.42% -4.90% -5.95% -10.31% -
ROE 0.05% 0.08% 2.77% -0.26% -3.09% -3.62% -5.47% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.26 24.58 19.85 15.95 15.13 14.58 13.26 14.52%
EPS 0.01 0.02 0.72 -0.07 -0.75 -0.88 -1.36 -
DPS 0.00 0.00 0.00 0.01 0.01 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.26 0.24 0.24 0.25 2.64%
Adjusted Per Share Value based on latest NOSH - 229,183
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.95 7.72 8.20 6.87 6.10 5.89 5.39 29.48%
EPS 0.01 0.01 0.30 -0.03 -0.30 -0.35 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.127 0.0817 0.1074 0.1119 0.0968 0.097 0.1016 15.99%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.14 0.15 0.16 0.12 0.12 0.13 0.15 -
P/RPS 0.86 0.61 0.81 0.75 0.79 0.89 1.13 -16.60%
P/EPS 1,050.00 750.00 22.22 -178.31 -16.19 -14.98 -10.97 -
EY 0.10 0.13 4.50 -0.56 -6.18 -6.68 -9.11 -
DY 0.00 0.00 0.00 0.08 0.11 0.00 0.00 -
P/NAPS 0.54 0.58 0.62 0.46 0.50 0.54 0.60 -6.76%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 24/08/12 23/05/12 27/02/12 21/11/11 16/08/11 18/05/11 -
Price 0.14 0.16 0.17 0.13 0.12 0.115 0.15 -
P/RPS 0.86 0.65 0.86 0.82 0.79 0.79 1.13 -16.60%
P/EPS 1,050.00 800.00 23.61 -193.17 -16.19 -13.25 -10.97 -
EY 0.10 0.13 4.24 -0.52 -6.18 -7.55 -9.11 -
DY 0.00 0.00 0.00 0.08 0.11 0.00 0.00 -
P/NAPS 0.54 0.62 0.65 0.50 0.50 0.48 0.60 -6.76%

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