[NIHSIN] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 12.95%
YoY- 1504.88%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 45,690 43,619 43,712 41,159 39,278 32,072 16,233 99.47%
PBT 8,518 8,121 12,017 12,099 11,153 11,026 3,129 95.08%
Tax -923 -1,020 -3,332 -3,275 -3,171 -2,867 -139 253.69%
NP 7,595 7,101 8,685 8,824 7,982 8,159 2,990 86.27%
-
NP to SH 5,802 5,260 6,696 6,901 6,110 6,700 2,020 102.19%
-
Tax Rate 10.84% 12.56% 27.73% 27.07% 28.43% 26.00% 4.44% -
Total Cost 38,095 36,518 35,027 32,335 31,296 23,913 13,243 102.39%
-
Net Worth 52,800 49,219 49,145 49,744 15,657 58,499 47,917 6.68%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,170 6,170 9,360 8,433 8,433 8,433 2,178 100.33%
Div Payout % 106.34% 117.30% 139.79% 122.20% 138.02% 125.87% 107.83% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 52,800 49,219 49,145 49,744 15,657 58,499 47,917 6.68%
NOSH 240,000 223,724 223,387 226,111 68,076 225,000 217,808 6.68%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 16.62% 16.28% 19.87% 21.44% 20.32% 25.44% 18.42% -
ROE 10.99% 10.69% 13.62% 13.87% 39.02% 11.45% 4.22% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 19.04 19.50 19.57 18.20 57.70 14.25 7.45 87.03%
EPS 2.42 2.35 3.00 3.05 8.98 2.98 0.93 89.29%
DPS 2.57 2.76 4.19 3.73 12.39 3.75 1.00 87.73%
NAPS 0.22 0.22 0.22 0.22 0.23 0.26 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 226,111
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.84 8.43 8.45 7.96 7.60 6.20 3.14 99.50%
EPS 1.12 1.02 1.29 1.33 1.18 1.30 0.39 102.16%
DPS 1.19 1.19 1.81 1.63 1.63 1.63 0.42 100.35%
NAPS 0.1021 0.0952 0.095 0.0962 0.0303 0.1131 0.0927 6.65%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.31 0.31 0.32 0.32 0.35 0.30 0.34 -
P/RPS 1.63 1.59 1.64 1.76 0.61 2.10 4.56 -49.66%
P/EPS 12.82 13.19 10.68 10.48 3.90 10.07 36.66 -50.39%
EY 7.80 7.58 9.37 9.54 25.64 9.93 2.73 101.48%
DY 8.29 8.90 13.09 11.66 35.39 12.49 2.94 99.71%
P/NAPS 1.41 1.41 1.45 1.45 1.52 1.15 1.55 -6.12%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 18/10/06 21/08/06 24/05/06 - - -
Price 0.32 0.33 0.31 0.32 0.36 0.00 0.00 -
P/RPS 1.68 1.69 1.58 1.76 0.62 0.00 0.00 -
P/EPS 13.24 14.04 10.34 10.48 4.01 0.00 0.00 -
EY 7.55 7.12 9.67 9.54 24.93 0.00 0.00 -
DY 8.03 8.36 13.52 11.66 34.41 0.00 0.00 -
P/NAPS 1.45 1.50 1.41 1.45 1.57 0.00 0.00 -

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