[NIHSIN] QoQ TTM Result on 31-Dec-2006 [#4]

Stock

[NIHSIN] NI HSIN GROUP BERHAD

Announcement Date

27-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- -21.45%

YoY- -21.49%

Quarter Report

NIHSIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	45,378	45,943	45,690	43,619	43,712	41,159	39,278	10.09%
YoY %	-1.23%	0.55%	4.75%	-0.21%	6.20%	4.79%	-	-
Horiz. %	115.53%	116.97%	116.32%	111.05%	111.29%	104.79%	100.00%	-
PBT	6,871	8,418	8,518	8,121	12,017	12,099	11,153	-27.57%
YoY %	-18.38%	-1.17%	4.89%	-32.42%	-0.68%	8.48%	-	-
Horiz. %	61.61%	75.48%	76.37%	72.81%	107.75%	108.48%	100.00%	-
Tax	-1,125	-1,144	-923	-1,020	-3,332	-3,275	-3,171	-49.85%
YoY %	1.66%	-23.94%	9.51%	69.39%	-1.74%	-3.28%	-	-
Horiz. %	35.48%	36.08%	29.11%	32.17%	105.08%	103.28%	100.00%	-
NP	5,746	7,274	7,595	7,101	8,685	8,824	7,982	-19.66%
YoY %	-21.01%	-4.23%	6.96%	-18.24%	-1.58%	10.55%	-	-
Horiz. %	71.99%	91.13%	95.15%	88.96%	108.81%	110.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,332	5,661	5,802	5,260	6,696	6,901	6,110	-20.47%
YoY %	-23.48%	-2.43%	10.30%	-21.45%	-2.97%	12.95%	-	-
Horiz. %	70.90%	92.65%	94.96%	86.09%	109.59%	112.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.37%	13.59%	10.84%	12.56%	27.73%	27.07%	28.43%	-
YoY %	20.46%	25.37%	-13.69%	-54.71%	2.44%	-4.78%	-	-
Horiz. %	57.58%	47.80%	38.13%	44.18%	97.54%	95.22%	100.00%	-
Total Cost	39,632	38,669	38,095	36,518	35,027	32,335	31,296	17.03%
YoY %	2.49%	1.51%	4.32%	4.26%	8.33%	3.32%	-	-
Horiz. %	126.64%	123.56%	121.72%	116.69%	111.92%	103.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	41,066	50,693	52,800	49,219	49,145	49,744	15,657	90.07%
YoY %	-18.99%	-3.99%	7.28%	0.15%	-1.20%	217.71%	-	-
Horiz. %	262.29%	323.77%	337.23%	314.36%	313.89%	317.71%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	3,065	6,170	6,170	6,170	9,360	8,433	8,433	-49.03%
YoY %	-50.32%	0.00%	0.00%	-34.08%	10.99%	0.00%	-	-
Horiz. %	36.35%	73.16%	73.16%	73.16%	110.99%	100.00%	100.00%	-
Div Payout %	70.75%	108.99%	106.34%	117.30%	139.79%	122.20%	138.02%	-
YoY %	-35.09%	2.49%	-9.34%	-16.09%	14.39%	-11.46%	-	-
Horiz. %	51.26%	78.97%	77.05%	84.99%	101.28%	88.54%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	41,066	50,693	52,800	49,219	49,145	49,744	15,657	90.07%
YoY %	-18.99%	-3.99%	7.28%	0.15%	-1.20%	217.71%	-	-
Horiz. %	262.29%	323.77%	337.23%	314.36%	313.89%	317.71%	100.00%	-
NOSH	186,666	220,408	240,000	223,724	223,387	226,111	68,076	95.78%
YoY %	-15.31%	-8.16%	7.28%	0.15%	-1.20%	232.14%	-	-
Horiz. %	274.20%	323.77%	352.55%	328.64%	328.14%	332.14%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	12.66%	15.83%	16.62%	16.28%	19.87%	21.44%	20.32%	-
YoY %	-20.03%	-4.75%	2.09%	-18.07%	-7.32%	5.51%	-	-
Horiz. %	62.30%	77.90%	81.79%	80.12%	97.79%	105.51%	100.00%	-
ROE	10.55%	11.17%	10.99%	10.69%	13.62%	13.87%	39.02%	-
YoY %	-5.55%	1.64%	2.81%	-21.51%	-1.80%	-64.45%	-	-
Horiz. %	27.04%	28.63%	28.17%	27.40%	34.91%	35.55%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	24.31	20.84	19.04	19.50	19.57	18.20	57.70	-43.77%
YoY %	16.65%	9.45%	-2.36%	-0.36%	7.53%	-68.46%	-	-
Horiz. %	42.13%	36.12%	33.00%	33.80%	33.92%	31.54%	100.00%	-
EPS	2.32	2.57	2.42	2.35	3.00	3.05	8.98	-59.40%
YoY %	-9.73%	6.20%	2.98%	-21.67%	-1.64%	-66.04%	-	-
Horiz. %	25.84%	28.62%	26.95%	26.17%	33.41%	33.96%	100.00%	-
DPS	1.64	2.80	2.57	2.76	4.19	3.73	12.39	-73.99%
YoY %	-41.43%	8.95%	-6.88%	-34.13%	12.33%	-69.90%	-	-
Horiz. %	13.24%	22.60%	20.74%	22.28%	33.82%	30.10%	100.00%	-
NAPS	0.22	0.23	0.22	0.22	0.22	0.22	0.23	-2.91%
YoY %	-4.35%	4.55%	0.00%	0.00%	0.00%	-4.35%	-	-
Horiz. %	95.65%	100.00%	95.65%	95.65%	95.65%	95.65%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 223,724
RPS	8.77	8.88	8.84	8.43	8.45	7.96	7.60	10.00%
YoY %	-1.24%	0.45%	4.86%	-0.24%	6.16%	4.74%	-	-
Horiz. %	115.39%	116.84%	116.32%	110.92%	111.18%	104.74%	100.00%	-
EPS	0.84	1.09	1.12	1.02	1.29	1.33	1.18	-20.25%
YoY %	-22.94%	-2.68%	9.80%	-20.93%	-3.01%	12.71%	-	-
Horiz. %	71.19%	92.37%	94.92%	86.44%	109.32%	112.71%	100.00%	-
DPS	0.59	1.19	1.19	1.19	1.81	1.63	1.63	-49.17%
YoY %	-50.42%	0.00%	0.00%	-34.25%	11.04%	0.00%	-	-
Horiz. %	36.20%	73.01%	73.01%	73.01%	111.04%	100.00%	100.00%	-
NAPS	0.0794	0.098	0.1021	0.0952	0.095	0.0962	0.0303	89.96%
YoY %	-18.98%	-4.02%	7.25%	0.21%	-1.25%	217.49%	-	-
Horiz. %	262.05%	323.43%	336.96%	314.19%	313.53%	317.49%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	0.34	0.36	0.31	0.31	0.32	0.32	0.35	-
P/RPS	1.40	1.73	1.63	1.59	1.64	1.76	0.61	73.90%
YoY %	-19.08%	6.13%	2.52%	-3.05%	-6.82%	188.52%	-	-
Horiz. %	229.51%	283.61%	267.21%	260.66%	268.85%	288.52%	100.00%	-
P/EPS	14.65	14.02	12.82	13.19	10.68	10.48	3.90	141.45%
YoY %	4.49%	9.36%	-2.81%	23.50%	1.91%	168.72%	-	-
Horiz. %	375.64%	359.49%	328.72%	338.21%	273.85%	268.72%	100.00%	-
EY	6.83	7.13	7.80	7.58	9.37	9.54	25.64	-58.56%
YoY %	-4.21%	-8.59%	2.90%	-19.10%	-1.78%	-62.79%	-	-
Horiz. %	26.64%	27.81%	30.42%	29.56%	36.54%	37.21%	100.00%	-
DY	4.83	7.78	8.29	8.90	13.09	11.66	35.39	-73.45%
YoY %	-37.92%	-6.15%	-6.85%	-32.01%	12.26%	-67.05%	-	-
Horiz. %	13.65%	21.98%	23.42%	25.15%	36.99%	32.95%	100.00%	-
P/NAPS	1.55	1.57	1.41	1.41	1.45	1.45	1.52	1.31%
YoY %	-1.27%	11.35%	0.00%	-2.76%	0.00%	-4.61%	-	-
Horiz. %	101.97%	103.29%	92.76%	92.76%	95.39%	95.39%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	21/11/07	22/08/07	25/05/07	27/02/07	18/10/06	21/08/06	24/05/06	-
Price	0.34	0.34	0.32	0.33	0.31	0.32	0.36	-
P/RPS	1.40	1.63	1.68	1.69	1.58	1.76	0.62	72.03%
YoY %	-14.11%	-2.98%	-0.59%	6.96%	-10.23%	183.87%	-	-
Horiz. %	225.81%	262.90%	270.97%	272.58%	254.84%	283.87%	100.00%	-
P/EPS	14.65	13.24	13.24	14.04	10.34	10.48	4.01	137.02%
YoY %	10.65%	0.00%	-5.70%	35.78%	-1.34%	161.35%	-	-
Horiz. %	365.34%	330.17%	330.17%	350.12%	257.86%	261.35%	100.00%	-
EY	6.83	7.55	7.55	7.12	9.67	9.54	24.93	-57.78%
YoY %	-9.54%	0.00%	6.04%	-26.37%	1.36%	-61.73%	-	-
Horiz. %	27.40%	30.28%	30.28%	28.56%	38.79%	38.27%	100.00%	-
DY	4.83	8.23	8.03	8.36	13.52	11.66	34.41	-72.95%
YoY %	-41.31%	2.49%	-3.95%	-38.17%	15.95%	-66.11%	-	-
Horiz. %	14.04%	23.92%	23.34%	24.30%	39.29%	33.89%	100.00%	-
P/NAPS	1.55	1.48	1.45	1.50	1.41	1.45	1.57	-0.85%
YoY %	4.73%	2.07%	-3.33%	6.38%	-2.76%	-7.64%	-	-
Horiz. %	98.73%	94.27%	92.36%	95.54%	89.81%	92.36%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos