[NIHSIN] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 72.61%
YoY- 35.71%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 58,237 58,588 56,493 55,237 48,160 45,283 44,407 19.83%
PBT 9,521 9,093 7,970 6,032 2,954 3,818 3,979 78.99%
Tax -2,258 -1,982 -1,753 -153 763 421 379 -
NP 7,263 7,111 6,217 5,879 3,717 4,239 4,358 40.61%
-
NP to SH 7,263 7,111 6,217 5,879 3,406 3,531 3,285 69.79%
-
Tax Rate 23.72% 21.80% 21.99% 2.54% -25.83% -11.03% -9.53% -
Total Cost 50,974 51,477 50,276 49,358 44,443 41,044 40,049 17.46%
-
Net Worth 57,656 53,438 55,816 51,934 51,243 50,599 51,041 8.47%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,444 2,291 4,491 3,329 2,199 2,199 - -
Div Payout % 47.43% 32.23% 72.25% 56.63% 64.59% 62.31% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 57,656 53,438 55,816 51,934 51,243 50,599 51,041 8.47%
NOSH 230,625 232,340 232,568 225,803 232,926 219,999 221,919 2.60%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.47% 12.14% 11.00% 10.64% 7.72% 9.36% 9.81% -
ROE 12.60% 13.31% 11.14% 11.32% 6.65% 6.98% 6.44% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 25.25 25.22 24.29 24.46 20.68 20.58 20.01 16.78%
EPS 3.15 3.06 2.67 2.60 1.46 1.61 1.48 65.53%
DPS 1.49 0.99 1.93 1.47 0.94 1.00 0.00 -
NAPS 0.25 0.23 0.24 0.23 0.22 0.23 0.23 5.72%
Adjusted Per Share Value based on latest NOSH - 225,803
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.26 11.33 10.92 10.68 9.31 8.76 8.59 19.79%
EPS 1.40 1.38 1.20 1.14 0.66 0.68 0.64 68.59%
DPS 0.67 0.44 0.87 0.64 0.43 0.43 0.00 -
NAPS 0.1115 0.1033 0.1079 0.1004 0.0991 0.0978 0.0987 8.47%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.24 0.28 0.26 0.30 0.26 0.28 0.31 -
P/RPS 0.95 1.11 1.07 1.23 1.26 1.36 1.55 -27.86%
P/EPS 7.62 9.15 9.73 11.52 17.78 17.45 20.94 -49.06%
EY 13.12 10.93 10.28 8.68 5.62 5.73 4.78 96.15%
DY 6.22 3.52 7.43 4.91 3.63 3.57 0.00 -
P/NAPS 0.96 1.22 1.08 1.30 1.18 1.22 1.35 -20.34%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 20/05/09 25/02/09 27/11/08 27/08/08 23/05/08 27/02/08 -
Price 0.25 0.36 0.26 0.17 0.26 0.28 0.28 -
P/RPS 0.99 1.43 1.07 0.69 1.26 1.36 1.40 -20.64%
P/EPS 7.94 11.76 9.73 6.53 17.78 17.45 18.92 -43.97%
EY 12.60 8.50 10.28 15.32 5.62 5.73 5.29 78.44%
DY 5.98 2.74 7.43 8.67 3.63 3.57 0.00 -
P/NAPS 1.00 1.57 1.08 0.74 1.18 1.22 1.22 -12.42%

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