[NIHSIN] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -103.65%
YoY- 72.88%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 44,407 39,509 37,720 37,108 43,619 37,164 37,768 11.36%
PBT 3,979 3,826 4,914 2,096 8,121 5,493 4,320 -5.31%
Tax 379 -945 -1,326 -828 -1,020 -805 -1,078 -
NP 4,358 2,881 3,588 1,268 7,101 4,688 3,242 21.73%
-
NP to SH 3,285 1,450 2,064 -192 5,260 2,688 1,262 88.89%
-
Tax Rate -9.53% 24.70% 26.98% 39.50% 12.56% 14.66% 24.95% -
Total Cost 40,049 36,628 34,132 35,840 36,518 32,476 34,526 10.36%
-
Net Worth 50,708 48,848 50,502 52,800 49,452 49,280 49,578 1.50%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 6,204 4,151 - -
Div Payout % - - - - 117.95% 154.44% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 50,708 48,848 50,502 52,800 49,452 49,280 49,578 1.50%
NOSH 220,469 222,040 219,574 240,000 224,786 224,000 225,357 -1.44%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.81% 7.29% 9.51% 3.42% 16.28% 12.61% 8.58% -
ROE 6.48% 2.97% 4.09% -0.36% 10.64% 5.45% 2.55% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.14 17.79 17.18 15.46 19.40 16.59 16.76 12.99%
EPS 1.49 0.65 0.94 -0.08 2.34 1.20 0.56 91.67%
DPS 0.00 0.00 0.00 0.00 2.76 1.85 0.00 -
NAPS 0.23 0.22 0.23 0.22 0.22 0.22 0.22 2.99%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 7.75 6.89 6.58 6.48 7.61 6.49 6.59 11.38%
EPS 0.57 0.25 0.36 -0.03 0.92 0.47 0.22 88.31%
DPS 0.00 0.00 0.00 0.00 1.08 0.72 0.00 -
NAPS 0.0885 0.0852 0.0881 0.0921 0.0863 0.086 0.0865 1.53%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.31 0.34 0.36 0.31 0.31 0.32 0.32 -
P/RPS 1.54 1.91 2.10 2.00 1.60 1.93 1.91 -13.33%
P/EPS 20.81 52.04 38.30 -387.50 13.25 26.67 57.14 -48.90%
EY 4.81 1.92 2.61 -0.26 7.55 3.75 1.75 95.85%
DY 0.00 0.00 0.00 0.00 8.90 5.79 0.00 -
P/NAPS 1.35 1.55 1.57 1.41 1.41 1.45 1.45 -4.63%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 21/11/07 22/08/07 25/05/07 27/02/07 18/10/06 21/08/06 -
Price 0.28 0.34 0.34 0.32 0.33 0.31 0.32 -
P/RPS 1.39 1.91 1.98 2.07 1.70 1.87 1.91 -19.04%
P/EPS 18.79 52.04 36.17 -400.00 14.10 25.83 57.14 -52.26%
EY 5.32 1.92 2.76 -0.25 7.09 3.87 1.75 109.42%
DY 0.00 0.00 0.00 0.00 8.36 5.98 0.00 -
P/NAPS 1.22 1.55 1.48 1.45 1.50 1.41 1.45 -10.84%

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