[NIHSIN] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 134.22%
YoY- -30.68%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 10,772 9,583 9,277 15,746 11,337 11,678 7,206 30.70%
PBT 413 1,933 524 4,001 1,960 2,033 127 119.34%
Tax -46 -456 -207 -416 -65 -235 -304 -71.57%
NP 367 1,477 317 3,585 1,895 1,798 -177 -
-
NP to SH 56 1,080 -48 3,244 1,385 1,221 -177 -
-
Tax Rate 11.14% 23.59% 39.50% 10.40% 3.32% 11.56% 239.37% -
Total Cost 10,405 8,106 8,960 12,161 9,442 9,880 7,383 25.67%
-
Net Worth 41,066 50,693 52,800 49,219 49,145 49,744 15,657 90.07%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 3,065 3,105 - - -
Div Payout % - - - 94.48% 224.19% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 41,066 50,693 52,800 49,219 49,145 49,744 15,657 90.07%
NOSH 186,666 220,408 240,000 223,724 223,387 226,111 68,076 95.78%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.41% 15.41% 3.42% 22.77% 16.72% 15.40% -2.46% -
ROE 0.14% 2.13% -0.09% 6.59% 2.82% 2.45% -1.13% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.77 4.35 3.87 7.04 5.08 5.16 10.59 -33.26%
EPS 0.03 0.49 -0.02 1.45 0.62 0.54 -0.26 -
DPS 0.00 0.00 0.00 1.37 1.39 0.00 0.00 -
NAPS 0.22 0.23 0.22 0.22 0.22 0.22 0.23 -2.91%
Adjusted Per Share Value based on latest NOSH - 223,724
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.88 1.67 1.62 2.75 1.98 2.04 1.26 30.54%
EPS 0.01 0.19 -0.01 0.57 0.24 0.21 -0.03 -
DPS 0.00 0.00 0.00 0.53 0.54 0.00 0.00 -
NAPS 0.0717 0.0885 0.0921 0.0859 0.0858 0.0868 0.0273 90.24%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.34 0.36 0.31 0.31 0.32 0.32 0.35 -
P/RPS 5.89 8.28 8.02 4.40 6.31 6.20 3.31 46.79%
P/EPS 1,133.33 73.47 -1,550.00 21.38 51.61 59.26 -134.62 -
EY 0.09 1.36 -0.06 4.68 1.94 1.69 -0.74 -
DY 0.00 0.00 0.00 4.42 4.34 0.00 0.00 -
P/NAPS 1.55 1.57 1.41 1.41 1.45 1.45 1.52 1.31%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 22/08/07 25/05/07 27/02/07 18/10/06 21/08/06 24/05/06 -
Price 0.34 0.34 0.32 0.33 0.31 0.32 0.36 -
P/RPS 5.89 7.82 8.28 4.69 6.11 6.20 3.40 44.19%
P/EPS 1,133.33 69.39 -1,600.00 22.76 50.00 59.26 -138.46 -
EY 0.09 1.44 -0.06 4.39 2.00 1.69 -0.72 -
DY 0.00 0.00 0.00 4.15 4.48 0.00 0.00 -
P/NAPS 1.55 1.48 1.45 1.50 1.41 1.45 1.57 -0.85%

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