[NIHSIN] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -43.87%
YoY- -70.19%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 55,150 54,304 54,836 58,552 49,935 45,541 44,244 15.77%
PBT 3,638 3,017 2,378 1,360 1,488 1,009 950 144.17%
Tax -1,359 -977 -900 -852 -583 -972 -914 30.17%
NP 2,279 2,040 1,478 508 905 37 36 1476.44%
-
NP to SH 2,279 2,040 1,478 508 905 37 36 1476.44%
-
Tax Rate 37.36% 32.38% 37.85% 62.65% 39.18% 96.33% 96.21% -
Total Cost 52,871 52,264 53,358 58,044 49,030 45,504 44,208 12.63%
-
Net Worth 59,852 60,272 60,043 66,039 60,333 72,799 46,799 17.76%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 23 30 46 - - - - -
Div Payout % 1.01% 1.52% 3.12% - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 59,852 60,272 60,043 66,039 60,333 72,799 46,799 17.76%
NOSH 230,202 231,818 230,937 253,999 232,051 279,997 180,000 17.76%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.13% 3.76% 2.70% 0.87% 1.81% 0.08% 0.08% -
ROE 3.81% 3.38% 2.46% 0.77% 1.50% 0.05% 0.08% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.96 23.43 23.74 23.05 21.52 16.26 24.58 -1.68%
EPS 0.99 0.88 0.64 0.20 0.39 0.01 0.02 1238.59%
DPS 0.01 0.01 0.02 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 - 253,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.62 9.48 9.57 10.22 8.71 7.95 7.72 15.75%
EPS 0.40 0.36 0.26 0.09 0.16 0.01 0.01 1061.77%
DPS 0.00 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1045 0.1052 0.1048 0.1152 0.1053 0.127 0.0817 17.77%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.165 0.15 0.14 0.12 0.14 0.14 0.15 -
P/RPS 0.69 0.64 0.59 0.52 0.65 0.86 0.61 8.53%
P/EPS 16.67 17.05 21.88 60.00 35.90 1,050.00 750.00 -92.03%
EY 6.00 5.87 4.57 1.67 2.79 0.10 0.13 1177.73%
DY 0.06 0.09 0.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.54 0.46 0.54 0.54 0.58 5.65%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 18/11/13 19/08/13 22/05/13 20/02/13 20/11/12 24/08/12 -
Price 0.18 0.155 0.135 0.15 0.12 0.14 0.16 -
P/RPS 0.75 0.66 0.57 0.65 0.56 0.86 0.65 9.98%
P/EPS 18.18 17.61 21.09 75.00 30.77 1,050.00 800.00 -91.92%
EY 5.50 5.68 4.74 1.33 3.25 0.10 0.13 1105.91%
DY 0.06 0.09 0.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 0.52 0.58 0.46 0.54 0.62 7.37%

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