[NIHSIN] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 2324.13%
YoY- 645.18%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 54,304 54,836 58,552 49,935 45,541 44,244 46,980 10.13%
PBT 3,017 2,378 1,360 1,488 1,009 950 2,720 7.14%
Tax -977 -900 -852 -583 -972 -914 -1,016 -2.57%
NP 2,040 1,478 508 905 37 36 1,704 12.73%
-
NP to SH 2,040 1,478 508 905 37 36 1,704 12.73%
-
Tax Rate 32.38% 37.85% 62.65% 39.18% 96.33% 96.21% 37.35% -
Total Cost 52,264 53,358 58,044 49,030 45,504 44,208 45,276 10.03%
-
Net Worth 60,272 60,043 66,039 60,333 72,799 46,799 61,533 -1.36%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 30 46 - - - - - -
Div Payout % 1.52% 3.12% - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 60,272 60,043 66,039 60,333 72,799 46,799 61,533 -1.36%
NOSH 231,818 230,937 253,999 232,051 279,997 180,000 236,666 -1.36%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.76% 2.70% 0.87% 1.81% 0.08% 0.08% 3.63% -
ROE 3.38% 2.46% 0.77% 1.50% 0.05% 0.08% 2.77% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 23.43 23.74 23.05 21.52 16.26 24.58 19.85 11.67%
EPS 0.88 0.64 0.20 0.39 0.01 0.02 0.72 14.30%
DPS 0.01 0.02 0.00 0.00 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 - 230,789
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.50 10.60 11.32 9.66 8.81 8.56 9.08 10.16%
EPS 0.39 0.29 0.10 0.18 0.01 0.01 0.33 11.76%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1165 0.1161 0.1277 0.1167 0.1408 0.0905 0.119 -1.40%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.15 0.14 0.12 0.14 0.14 0.15 0.16 -
P/RPS 0.64 0.59 0.52 0.65 0.86 0.61 0.81 -14.52%
P/EPS 17.05 21.88 60.00 35.90 1,050.00 750.00 22.22 -16.17%
EY 5.87 4.57 1.67 2.79 0.10 0.13 4.50 19.36%
DY 0.09 0.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.46 0.54 0.54 0.58 0.62 -4.34%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 19/08/13 22/05/13 20/02/13 20/11/12 24/08/12 23/05/12 -
Price 0.155 0.135 0.15 0.12 0.14 0.16 0.17 -
P/RPS 0.66 0.57 0.65 0.56 0.86 0.65 0.86 -16.16%
P/EPS 17.61 21.09 75.00 30.77 1,050.00 800.00 23.61 -17.74%
EY 5.68 4.74 1.33 3.25 0.10 0.13 4.24 21.50%
DY 0.09 0.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.58 0.46 0.54 0.62 0.65 -5.19%

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