[NIHSIN] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 164.82%
YoY- 4416.07%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 12,109 12,248 16,031 17,849 12,460 10,153 14,775 -12.43%
PBT 1,497 1,486 3,047 3,491 1,069 363 1,109 22.16%
Tax -390 -394 -512 -962 -114 -165 1,088 -
NP 1,107 1,092 2,535 2,529 955 198 2,197 -36.70%
-
NP to SH 1,107 1,092 2,535 2,529 955 198 2,197 -36.70%
-
Tax Rate 26.05% 26.51% 16.80% 27.56% 10.66% 45.45% -98.11% -
Total Cost 11,002 11,156 13,496 15,320 11,505 9,955 12,578 -8.54%
-
Net Worth 57,656 53,438 55,816 51,934 51,243 50,599 51,041 8.47%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,153 - 1,162 1,129 - 2,199 - -
Div Payout % 104.17% - 45.87% 44.64% - 1,111.11% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 57,656 53,438 55,816 51,934 51,243 50,599 51,041 8.47%
NOSH 230,625 232,340 232,568 225,803 232,926 219,999 221,919 2.60%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.14% 8.92% 15.81% 14.17% 7.66% 1.95% 14.87% -
ROE 1.92% 2.04% 4.54% 4.87% 1.86% 0.39% 4.30% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.25 5.27 6.89 7.90 5.35 4.62 6.66 -14.67%
EPS 0.48 0.47 1.09 1.12 0.41 0.09 0.99 -38.31%
DPS 0.50 0.00 0.50 0.50 0.00 1.00 0.00 -
NAPS 0.25 0.23 0.24 0.23 0.22 0.23 0.23 5.72%
Adjusted Per Share Value based on latest NOSH - 225,803
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.11 2.14 2.80 3.11 2.17 1.77 2.58 -12.55%
EPS 0.19 0.19 0.44 0.44 0.17 0.03 0.38 -37.03%
DPS 0.20 0.00 0.20 0.20 0.00 0.38 0.00 -
NAPS 0.1006 0.0933 0.0974 0.0906 0.0894 0.0883 0.0891 8.43%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.24 0.28 0.26 0.30 0.26 0.28 0.31 -
P/RPS 4.57 5.31 3.77 3.80 4.86 6.07 4.66 -1.29%
P/EPS 50.00 59.57 23.85 26.79 63.41 311.11 31.31 36.66%
EY 2.00 1.68 4.19 3.73 1.58 0.32 3.19 -26.76%
DY 2.08 0.00 1.92 1.67 0.00 3.57 0.00 -
P/NAPS 0.96 1.22 1.08 1.30 1.18 1.22 1.35 -20.34%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 20/05/09 25/02/09 27/11/08 27/08/08 23/05/08 27/02/08 -
Price 0.25 0.36 0.26 0.17 0.26 0.28 0.28 -
P/RPS 4.76 6.83 3.77 2.15 4.86 6.07 4.21 8.53%
P/EPS 52.08 76.60 23.85 15.18 63.41 311.11 28.28 50.29%
EY 1.92 1.31 4.19 6.59 1.58 0.32 3.54 -33.51%
DY 2.00 0.00 1.92 2.94 0.00 3.57 0.00 -
P/NAPS 1.00 1.57 1.08 0.74 1.18 1.22 1.22 -12.42%

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