[NIHSIN] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
14-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 369.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 41,159 39,278 32,072 16,233 7,449 0 -
PBT 12,099 11,153 11,026 3,129 1,087 0 -
Tax -3,275 -3,171 -2,867 -139 -131 0 -
NP 8,824 7,982 8,159 2,990 956 0 -
-
NP to SH 6,901 6,110 6,700 2,020 430 0 -
-
Tax Rate 27.07% 28.43% 26.00% 4.44% 12.05% - -
Total Cost 32,335 31,296 23,913 13,243 6,493 0 -
-
Net Worth 49,744 15,657 58,499 47,917 0 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 8,433 8,433 8,433 2,178 - - -
Div Payout % 122.20% 138.02% 125.87% 107.83% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 49,744 15,657 58,499 47,917 0 0 -
NOSH 226,111 68,076 225,000 217,808 204,642 0 -
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 21.44% 20.32% 25.44% 18.42% 12.83% 0.00% -
ROE 13.87% 39.02% 11.45% 4.22% 0.00% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 18.20 57.70 14.25 7.45 3.64 0.00 -
EPS 3.05 8.98 2.98 0.93 0.21 0.00 -
DPS 3.73 12.39 3.75 1.00 0.00 0.00 -
NAPS 0.22 0.23 0.26 0.22 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 217,808
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.96 7.60 6.20 3.14 1.44 0.00 -
EPS 1.33 1.18 1.30 0.39 0.08 0.00 -
DPS 1.63 1.63 1.63 0.42 0.00 0.00 -
NAPS 0.0962 0.0303 0.1131 0.0927 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 0.32 0.35 0.30 0.34 0.00 0.00 -
P/RPS 1.76 0.61 2.10 4.56 0.00 0.00 -
P/EPS 10.48 3.90 10.07 36.66 0.00 0.00 -
EY 9.54 25.64 9.93 2.73 0.00 0.00 -
DY 11.66 35.39 12.49 2.94 0.00 0.00 -
P/NAPS 1.45 1.52 1.15 1.55 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/08/06 24/05/06 - - - - -
Price 0.32 0.36 0.00 0.00 0.00 0.00 -
P/RPS 1.76 0.62 0.00 0.00 0.00 0.00 -
P/EPS 10.48 4.01 0.00 0.00 0.00 0.00 -
EY 9.54 24.93 0.00 0.00 0.00 0.00 -
DY 11.66 34.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.57 0.00 0.00 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