[NIHSIN] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -75.89%
YoY- 512.5%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 56,493 53,949 45,226 40,612 44,407 39,509 37,720 30.74%
PBT 7,970 6,564 2,864 1,452 3,979 3,826 4,914 37.84%
Tax -1,753 -1,654 -558 -660 379 -945 -1,326 20.35%
NP 6,217 4,909 2,306 792 4,358 2,881 3,588 44.02%
-
NP to SH 6,217 4,909 2,306 792 3,285 1,450 2,064 107.87%
-
Tax Rate 21.99% 25.20% 19.48% 45.45% -9.53% 24.70% 26.98% -
Total Cost 50,276 49,040 42,920 39,820 40,049 36,628 34,132 29.30%
-
Net Worth 55,058 51,954 50,731 50,599 50,708 48,848 50,502 5.89%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,588 4,517 - 8,799 - - - -
Div Payout % 73.80% 92.02% - 1,111.11% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 55,058 51,954 50,731 50,599 50,708 48,848 50,502 5.89%
NOSH 229,409 225,889 230,600 219,999 220,469 222,040 219,574 2.95%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.00% 9.10% 5.10% 1.95% 9.81% 7.29% 9.51% -
ROE 11.29% 9.45% 4.55% 1.57% 6.48% 2.97% 4.09% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 24.63 23.88 19.61 18.46 20.14 17.79 17.18 27.00%
EPS 2.71 2.17 1.00 0.36 1.49 0.65 0.94 101.91%
DPS 2.00 2.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.24 0.23 0.22 0.23 0.23 0.22 0.23 2.86%
Adjusted Per Share Value based on latest NOSH - 219,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.92 10.43 8.75 7.85 8.59 7.64 7.29 30.75%
EPS 1.20 0.95 0.45 0.15 0.64 0.28 0.40 107.31%
DPS 0.89 0.87 0.00 1.70 0.00 0.00 0.00 -
NAPS 0.1065 0.1005 0.0981 0.0978 0.0981 0.0945 0.0977 5.89%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.26 0.30 0.26 0.28 0.31 0.34 0.36 -
P/RPS 1.06 1.26 1.33 1.52 1.54 1.91 2.10 -36.47%
P/EPS 9.59 13.80 26.00 77.78 20.81 52.04 38.30 -60.10%
EY 10.42 7.24 3.85 1.29 4.81 1.92 2.61 150.60%
DY 7.69 6.67 0.00 14.29 0.00 0.00 0.00 -
P/NAPS 1.08 1.30 1.18 1.22 1.35 1.55 1.57 -21.98%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 27/08/08 23/05/08 27/02/08 21/11/07 22/08/07 -
Price 0.26 0.17 0.26 0.28 0.28 0.34 0.34 -
P/RPS 1.06 0.71 1.33 1.52 1.39 1.91 1.98 -33.94%
P/EPS 9.59 7.82 26.00 77.78 18.79 52.04 36.17 -58.56%
EY 10.42 12.78 3.85 1.29 5.32 1.92 2.76 141.48%
DY 7.69 11.76 0.00 14.29 0.00 0.00 0.00 -
P/NAPS 1.08 0.74 1.18 1.22 1.22 1.55 1.48 -18.86%

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