[NIHSIN] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 149.83%
YoY- 76.66%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 50,876 55,150 56,507 55,231 52,828 49,935 47,279 5.01%
PBT 2,932 3,638 2,994 2,202 1,148 1,488 2,090 25.34%
Tax -1,327 -1,359 -587 -576 -542 -583 -943 25.60%
NP 1,605 2,279 2,407 1,626 606 905 1,147 25.13%
-
NP to SH 1,493 2,167 2,295 1,514 606 905 1,147 19.23%
-
Tax Rate 45.26% 37.36% 19.61% 26.16% 47.21% 39.18% 45.12% -
Total Cost 49,271 52,871 54,100 53,605 52,222 49,030 46,132 4.49%
-
Net Worth 59,258 60,856 60,488 61,199 66,039 60,005 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 23 23 23 23 - - - -
Div Payout % 1.58% 1.09% 1.03% 1.55% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 59,258 60,856 60,488 61,199 66,039 60,005 0 -
NOSH 227,916 234,062 232,647 235,384 253,999 230,789 226,666 0.36%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.15% 4.13% 4.26% 2.94% 1.15% 1.81% 2.43% -
ROE 2.52% 3.56% 3.79% 2.47% 0.92% 1.51% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 22.32 23.56 24.29 23.46 20.80 21.64 20.86 4.61%
EPS 0.66 0.93 0.99 0.64 0.24 0.39 0.51 18.77%
DPS 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.26 0.26 0.26 0.00 -
Adjusted Per Share Value based on latest NOSH - 235,384
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.88 9.62 9.86 9.64 9.22 8.71 8.25 5.03%
EPS 0.26 0.38 0.40 0.26 0.11 0.16 0.20 19.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1034 0.1062 0.1056 0.1068 0.1152 0.1047 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.19 0.165 0.15 0.14 0.12 0.14 0.14 -
P/RPS 0.85 0.70 0.62 0.60 0.58 0.65 0.67 17.20%
P/EPS 29.00 17.82 15.21 21.77 50.30 35.70 27.67 3.18%
EY 3.45 5.61 6.58 4.59 1.99 2.80 3.61 -2.97%
DY 0.05 0.06 0.07 0.07 0.00 0.00 0.00 -
P/NAPS 0.73 0.63 0.58 0.54 0.46 0.54 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 26/02/14 18/11/13 19/08/13 22/05/13 20/02/13 20/11/12 -
Price 0.17 0.18 0.155 0.135 0.15 0.12 0.14 -
P/RPS 0.76 0.76 0.64 0.58 0.72 0.55 0.67 8.77%
P/EPS 25.95 19.44 15.71 20.99 62.87 30.60 27.67 -4.19%
EY 3.85 5.14 6.36 4.76 1.59 3.27 3.61 4.38%
DY 0.06 0.06 0.07 0.07 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.60 0.52 0.58 0.46 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