[NIHSIN] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -18.77%
YoY- 159.51%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 52,828 49,935 47,279 44,580 43,360 39,338 36,208 28.60%
PBT 1,148 1,488 2,090 1,796 1,987 727 -1,270 -
Tax -542 -583 -943 -939 -932 -894 -384 25.80%
NP 606 905 1,147 857 1,055 -167 -1,654 -
-
NP to SH 606 905 1,147 857 1,055 -167 -1,654 -
-
Tax Rate 47.21% 39.18% 45.12% 52.28% 46.90% 122.97% - -
Total Cost 52,222 49,030 46,132 43,723 42,305 39,505 37,862 23.88%
-
Net Worth 66,039 60,005 0 58,933 61,533 55,004 54,999 12.95%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 22 22 22 22 -
Div Payout % - - - 2.67% 2.17% 0.00% 0.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 66,039 60,005 0 58,933 61,533 55,004 54,999 12.95%
NOSH 253,999 230,789 226,666 226,666 236,666 229,183 229,166 7.09%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.15% 1.81% 2.43% 1.92% 2.43% -0.42% -4.57% -
ROE 0.92% 1.51% 0.00% 1.45% 1.71% -0.30% -3.01% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 20.80 21.64 20.86 19.67 18.32 17.16 15.80 20.09%
EPS 0.24 0.39 0.51 0.38 0.45 -0.07 -0.72 -
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -
NAPS 0.26 0.26 0.00 0.26 0.26 0.24 0.24 5.47%
Adjusted Per Share Value based on latest NOSH - 226,666
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.22 8.71 8.25 7.78 7.57 6.87 6.32 28.60%
EPS 0.11 0.16 0.20 0.15 0.18 -0.03 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1152 0.1047 0.00 0.1028 0.1074 0.096 0.096 12.91%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.12 0.14 0.14 0.15 0.16 0.12 0.12 -
P/RPS 0.58 0.65 0.67 0.76 0.87 0.70 0.76 -16.47%
P/EPS 50.30 35.70 27.67 39.67 35.89 -164.68 -16.63 -
EY 1.99 2.80 3.61 2.52 2.79 -0.61 -6.01 -
DY 0.00 0.00 0.00 0.07 0.06 0.08 0.08 -
P/NAPS 0.46 0.54 0.00 0.58 0.62 0.50 0.50 -5.40%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 20/02/13 20/11/12 24/08/12 23/05/12 27/02/12 21/11/11 -
Price 0.15 0.12 0.14 0.16 0.17 0.13 0.12 -
P/RPS 0.72 0.55 0.67 0.81 0.93 0.76 0.76 -3.53%
P/EPS 62.87 30.60 27.67 42.32 38.14 -178.41 -16.63 -
EY 1.59 3.27 3.61 2.36 2.62 -0.56 -6.01 -
DY 0.00 0.00 0.00 0.06 0.06 0.08 0.08 -
P/NAPS 0.58 0.46 0.00 0.62 0.65 0.54 0.50 10.39%

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