[NIHSIN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -97.13%
YoY- -86.54%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 35,975 25,982 16,434 7,770 47,313 36,360 24,357 29.60%
PBT 9 673 543 413 6,730 5,501 2,983 -97.88%
Tax -338 -634 -438 -266 -1,607 -1,498 -784 -42.84%
NP -329 39 105 147 5,123 4,003 2,199 -
-
NP to SH -329 39 105 147 5,123 4,003 2,199 -
-
Tax Rate 3,755.56% 94.21% 80.66% 64.41% 23.88% 27.23% 26.28% -
Total Cost 36,304 25,943 16,329 7,623 42,190 32,357 22,158 38.85%
-
Net Worth 58,749 46,799 50,399 63,699 59,999 60,160 57,868 1.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 4,430 2,892 1,157 -
Div Payout % - - - - 86.49% 72.25% 52.63% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 58,749 46,799 50,399 63,699 59,999 60,160 57,868 1.00%
NOSH 234,999 195,000 209,999 245,000 230,765 231,387 231,473 1.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -0.91% 0.15% 0.64% 1.89% 10.83% 11.01% 9.03% -
ROE -0.56% 0.08% 0.21% 0.23% 8.54% 6.65% 3.80% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.31 13.32 7.83 3.17 20.50 15.71 10.52 28.33%
EPS -0.14 0.02 0.05 0.06 2.22 1.73 0.95 -
DPS 0.00 0.00 0.00 0.00 1.92 1.25 0.50 -
NAPS 0.25 0.24 0.24 0.26 0.26 0.26 0.25 0.00%
Adjusted Per Share Value based on latest NOSH - 245,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.28 4.53 2.87 1.36 8.26 6.35 4.25 29.63%
EPS -0.06 0.01 0.02 0.03 0.89 0.70 0.38 -
DPS 0.00 0.00 0.00 0.00 0.77 0.50 0.20 -
NAPS 0.1025 0.0817 0.088 0.1112 0.1047 0.105 0.101 0.98%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.19 0.20 0.20 0.23 0.22 0.25 0.24 -
P/RPS 1.24 1.50 2.56 7.25 1.07 1.59 2.28 -33.29%
P/EPS -135.71 1,000.00 400.00 383.33 9.91 14.45 25.26 -
EY -0.74 0.10 0.25 0.26 10.09 6.92 3.96 -
DY 0.00 0.00 0.00 0.00 8.73 5.00 2.08 -
P/NAPS 0.76 0.83 0.83 0.88 0.85 0.96 0.96 -14.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 16/11/10 17/08/10 19/05/10 22/02/10 18/11/09 19/08/09 -
Price 0.17 0.19 0.20 0.22 0.23 0.23 0.25 -
P/RPS 1.11 1.43 2.56 6.94 1.12 1.46 2.38 -39.77%
P/EPS -121.43 950.00 400.00 366.67 10.36 13.29 26.32 -
EY -0.82 0.11 0.25 0.27 9.65 7.52 3.80 -
DY 0.00 0.00 0.00 0.00 8.35 5.43 2.00 -
P/NAPS 0.68 0.79 0.83 0.85 0.88 0.88 1.00 -22.61%

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