[NIHSIN] QoQ Cumulative 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- 3132.14%
YoY- 645.18%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 40,728 27,418 14,638 49,935 34,156 22,122 11,745 128.92%
PBT 2,263 1,189 340 1,488 757 475 680 122.74%
Tax -733 -450 -213 -583 -729 -457 -254 102.56%
NP 1,530 739 127 905 28 18 426 134.34%
-
NP to SH 1,530 739 127 905 28 18 426 134.34%
-
Tax Rate 32.39% 37.85% 62.65% 39.18% 96.30% 96.21% 37.35% -
Total Cost 39,198 26,679 14,511 49,030 34,128 22,104 11,319 128.72%
-
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 23 23 - - - - - -
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 231,818 230,937 253,999 232,051 280,000 180,000 236,666 -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 2.54% 1.23% 0.19% 1.50% 0.04% 0.04% 0.69% -
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 17.57 11.87 5.76 21.52 12.20 12.29 4.96 132.19%
EPS 0.66 0.32 0.05 0.39 0.01 0.01 0.18 137.59%
DPS 0.01 0.01 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 7.11 4.78 2.55 8.71 5.96 3.86 2.05 128.95%
EPS 0.27 0.13 0.02 0.16 0.00 0.00 0.07 145.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1052 0.1048 0.1152 0.1053 0.127 0.0817 0.1074 -1.36%
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 0.85 1.18 2.08 0.65 1.15 1.22 3.22 -58.81%
P/EPS 22.73 43.75 240.00 35.90 1,400.00 1,500.00 88.89 -59.67%
EY 4.40 2.29 0.42 2.79 0.07 0.07 1.13 147.29%
DY 0.07 0.07 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 0.88 1.14 2.60 0.56 1.15 1.30 3.43 -59.59%
P/EPS 23.48 42.19 300.00 30.77 1,400.00 1,600.00 94.44 -60.42%
EY 4.26 2.37 0.33 3.25 0.07 0.06 1.06 152.56%
DY 0.06 0.07 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