[NIHSIN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -14.86%
YoY- -242.71%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 44,580 43,360 39,338 36,208 36,421 35,928 35,975 15.38%
PBT 1,796 1,987 727 -1,270 -1,128 -984 9 3325.92%
Tax -939 -932 -894 -384 -312 -288 -338 97.74%
NP 857 1,055 -167 -1,654 -1,440 -1,272 -329 -
-
NP to SH 857 1,055 -167 -1,654 -1,440 -1,272 -329 -
-
Tax Rate 52.28% 46.90% 122.97% - - - 3,755.56% -
Total Cost 43,723 42,305 39,505 37,862 37,861 37,200 36,304 13.21%
-
Net Worth 58,933 61,533 55,004 54,999 54,666 58,235 57,500 1.65%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 22 22 22 22 - - - -
Div Payout % 2.67% 2.17% 0.00% 0.00% - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 58,933 61,533 55,004 54,999 54,666 58,235 57,500 1.65%
NOSH 226,666 236,666 229,183 229,166 227,777 232,941 230,000 -0.96%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.92% 2.43% -0.42% -4.57% -3.95% -3.54% -0.91% -
ROE 1.45% 1.71% -0.30% -3.01% -2.63% -2.18% -0.57% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.67 18.32 17.16 15.80 15.99 15.42 15.64 16.53%
EPS 0.38 0.45 -0.07 -0.72 -0.63 -0.55 -0.14 -
DPS 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.24 0.24 0.24 0.25 0.25 2.65%
Adjusted Per Share Value based on latest NOSH - 229,166
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.78 7.57 6.87 6.32 6.36 6.27 6.28 15.36%
EPS 0.15 0.18 -0.03 -0.29 -0.25 -0.22 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1028 0.1074 0.096 0.096 0.0954 0.1016 0.1003 1.65%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.15 0.16 0.12 0.12 0.13 0.15 0.19 -
P/RPS 0.76 0.87 0.70 0.76 0.81 0.97 1.21 -26.67%
P/EPS 39.67 35.89 -164.68 -16.63 -20.56 -27.47 -132.83 -
EY 2.52 2.79 -0.61 -6.01 -4.86 -3.64 -0.75 -
DY 0.07 0.06 0.08 0.08 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.50 0.50 0.54 0.60 0.76 -16.50%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 23/05/12 27/02/12 21/11/11 16/08/11 18/05/11 23/02/11 -
Price 0.16 0.17 0.13 0.12 0.115 0.15 0.17 -
P/RPS 0.81 0.93 0.76 0.76 0.72 0.97 1.09 -17.97%
P/EPS 42.32 38.14 -178.41 -16.63 -18.19 -27.47 -118.84 -
EY 2.36 2.62 -0.56 -6.01 -5.50 -3.64 -0.84 -
DY 0.06 0.06 0.08 0.08 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.54 0.50 0.48 0.60 0.68 -5.97%

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