[NIHSIN] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 2.14%
YoY- 113.24%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 42,835 47,313 52,391 58,237 58,588 56,493 55,237 -15.60%
PBT 5,657 6,730 8,548 9,521 9,093 7,970 6,032 -4.19%
Tax -1,479 -1,607 -2,010 -2,258 -1,982 -1,753 -153 354.41%
NP 4,178 5,123 6,538 7,263 7,111 6,217 5,879 -20.38%
-
NP to SH 4,178 5,123 6,538 7,263 7,111 6,217 5,879 -20.38%
-
Tax Rate 26.14% 23.88% 23.51% 23.72% 21.80% 21.99% 2.54% -
Total Cost 38,657 42,190 45,853 50,974 51,477 50,276 49,358 -15.04%
-
Net Worth 63,699 60,666 60,133 57,656 53,438 55,816 51,934 14.59%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 4,451 4,451 4,050 3,444 2,291 4,491 3,329 21.38%
Div Payout % 106.54% 86.88% 61.95% 47.43% 32.23% 72.25% 56.63% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 63,699 60,666 60,133 57,656 53,438 55,816 51,934 14.59%
NOSH 245,000 233,333 231,282 230,625 232,340 232,568 225,803 5.59%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.75% 10.83% 12.48% 12.47% 12.14% 11.00% 10.64% -
ROE 6.56% 8.44% 10.87% 12.60% 13.31% 11.14% 11.32% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 17.48 20.28 22.65 25.25 25.22 24.29 24.46 -20.08%
EPS 1.71 2.20 2.83 3.15 3.06 2.67 2.60 -24.39%
DPS 1.82 1.92 1.75 1.49 0.99 1.93 1.47 15.31%
NAPS 0.26 0.26 0.26 0.25 0.23 0.24 0.23 8.52%
Adjusted Per Share Value based on latest NOSH - 230,625
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 7.48 8.26 9.14 10.16 10.22 9.86 9.64 -15.57%
EPS 0.73 0.89 1.14 1.27 1.24 1.08 1.03 -20.52%
DPS 0.78 0.78 0.71 0.60 0.40 0.78 0.58 21.85%
NAPS 0.1112 0.1059 0.1049 0.1006 0.0933 0.0974 0.0906 14.64%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.23 0.22 0.25 0.24 0.28 0.26 0.30 -
P/RPS 1.32 1.08 1.10 0.95 1.11 1.07 1.23 4.82%
P/EPS 13.49 10.02 8.84 7.62 9.15 9.73 11.52 11.10%
EY 7.41 9.98 11.31 13.12 10.93 10.28 8.68 -10.01%
DY 7.90 8.73 7.00 6.22 3.52 7.43 4.91 37.34%
P/NAPS 0.88 0.85 0.96 0.96 1.22 1.08 1.30 -22.92%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 22/02/10 18/11/09 19/08/09 20/05/09 25/02/09 27/11/08 -
Price 0.22 0.23 0.23 0.25 0.36 0.26 0.17 -
P/RPS 1.26 1.13 1.02 0.99 1.43 1.07 0.69 49.45%
P/EPS 12.90 10.48 8.14 7.94 11.76 9.73 6.53 57.50%
EY 7.75 9.55 12.29 12.60 8.50 10.28 15.32 -36.53%
DY 8.26 8.35 7.61 5.98 2.74 7.43 8.67 -3.18%
P/NAPS 0.85 0.88 0.88 1.00 1.57 1.08 0.74 9.68%

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