[NIHSIN] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -21.1%
YoY- 641.92%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 56,507 55,231 52,828 49,935 47,279 44,580 43,360 19.29%
PBT 2,994 2,202 1,148 1,488 2,090 1,796 1,987 31.39%
Tax -587 -576 -542 -583 -943 -939 -932 -26.50%
NP 2,407 1,626 606 905 1,147 857 1,055 73.21%
-
NP to SH 2,295 1,514 606 905 1,147 857 1,055 67.80%
-
Tax Rate 19.61% 26.16% 47.21% 39.18% 45.12% 52.28% 46.90% -
Total Cost 54,100 53,605 52,222 49,030 46,132 43,723 42,305 17.79%
-
Net Worth 60,488 61,199 66,039 60,005 0 58,933 61,533 -1.13%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 23 23 - - - 22 22 3.00%
Div Payout % 1.03% 1.55% - - - 2.67% 2.17% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 60,488 61,199 66,039 60,005 0 58,933 61,533 -1.13%
NOSH 232,647 235,384 253,999 230,789 226,666 226,666 236,666 -1.13%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.26% 2.94% 1.15% 1.81% 2.43% 1.92% 2.43% -
ROE 3.79% 2.47% 0.92% 1.51% 0.00% 1.45% 1.71% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 24.29 23.46 20.80 21.64 20.86 19.67 18.32 20.66%
EPS 0.99 0.64 0.24 0.39 0.51 0.38 0.45 69.07%
DPS 0.01 0.01 0.00 0.00 0.00 0.01 0.01 0.00%
NAPS 0.26 0.26 0.26 0.26 0.00 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 230,789
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.86 9.64 9.22 8.71 8.25 7.78 7.57 19.24%
EPS 0.40 0.26 0.11 0.16 0.20 0.15 0.18 70.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1056 0.1068 0.1152 0.1047 0.00 0.1028 0.1074 -1.11%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.15 0.14 0.12 0.14 0.14 0.15 0.16 -
P/RPS 0.62 0.60 0.58 0.65 0.67 0.76 0.87 -20.19%
P/EPS 15.21 21.77 50.30 35.70 27.67 39.67 35.89 -43.54%
EY 6.58 4.59 1.99 2.80 3.61 2.52 2.79 77.08%
DY 0.07 0.07 0.00 0.00 0.00 0.07 0.06 10.81%
P/NAPS 0.58 0.54 0.46 0.54 0.00 0.58 0.62 -4.34%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 19/08/13 22/05/13 20/02/13 20/11/12 24/08/12 23/05/12 -
Price 0.155 0.135 0.15 0.12 0.14 0.16 0.17 -
P/RPS 0.64 0.58 0.72 0.55 0.67 0.81 0.93 -22.03%
P/EPS 15.71 20.99 62.87 30.60 27.67 42.32 38.14 -44.61%
EY 6.36 4.76 1.59 3.27 3.61 2.36 2.62 80.52%
DY 0.07 0.07 0.00 0.00 0.00 0.06 0.06 10.81%
P/NAPS 0.60 0.52 0.58 0.46 0.00 0.62 0.65 -5.19%

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