[NIHSIN] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 7.49%
YoY- -39.14%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 56,493 55,237 48,160 45,283 44,407 45,378 45,943 14.70%
PBT 7,970 6,032 2,954 3,818 3,979 6,871 8,418 -3.56%
Tax -1,753 -153 763 421 379 -1,125 -1,144 32.74%
NP 6,217 5,879 3,717 4,239 4,358 5,746 7,274 -9.89%
-
NP to SH 6,217 5,879 3,406 3,531 3,285 4,332 5,661 6.41%
-
Tax Rate 21.99% 2.54% -25.83% -11.03% -9.53% 16.37% 13.59% -
Total Cost 50,276 49,358 44,443 41,044 40,049 39,632 38,669 19.02%
-
Net Worth 55,816 51,934 51,243 50,599 51,041 41,066 50,693 6.59%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,491 3,329 2,199 2,199 - 3,065 6,170 -19.00%
Div Payout % 72.25% 56.63% 64.59% 62.31% - 70.75% 108.99% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 55,816 51,934 51,243 50,599 51,041 41,066 50,693 6.59%
NOSH 232,568 225,803 232,926 219,999 221,919 186,666 220,408 3.62%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.00% 10.64% 7.72% 9.36% 9.81% 12.66% 15.83% -
ROE 11.14% 11.32% 6.65% 6.98% 6.44% 10.55% 11.17% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 24.29 24.46 20.68 20.58 20.01 24.31 20.84 10.70%
EPS 2.67 2.60 1.46 1.61 1.48 2.32 2.57 2.56%
DPS 1.93 1.47 0.94 1.00 0.00 1.64 2.80 -21.88%
NAPS 0.24 0.23 0.22 0.23 0.23 0.22 0.23 2.86%
Adjusted Per Share Value based on latest NOSH - 219,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.86 9.64 8.40 7.90 7.75 7.92 8.02 14.69%
EPS 1.08 1.03 0.59 0.62 0.57 0.76 0.99 5.94%
DPS 0.78 0.58 0.38 0.38 0.00 0.53 1.08 -19.42%
NAPS 0.0974 0.0906 0.0894 0.0883 0.0891 0.0717 0.0885 6.56%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.26 0.30 0.26 0.28 0.31 0.34 0.36 -
P/RPS 1.07 1.23 1.26 1.36 1.55 1.40 1.73 -27.30%
P/EPS 9.73 11.52 17.78 17.45 20.94 14.65 14.02 -21.52%
EY 10.28 8.68 5.62 5.73 4.78 6.83 7.13 27.48%
DY 7.43 4.91 3.63 3.57 0.00 4.83 7.78 -3.00%
P/NAPS 1.08 1.30 1.18 1.22 1.35 1.55 1.57 -21.98%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 27/08/08 23/05/08 27/02/08 21/11/07 22/08/07 -
Price 0.26 0.17 0.26 0.28 0.28 0.34 0.34 -
P/RPS 1.07 0.69 1.26 1.36 1.40 1.40 1.63 -24.37%
P/EPS 9.73 6.53 17.78 17.45 18.92 14.65 13.24 -18.48%
EY 10.28 15.32 5.62 5.73 5.29 6.83 7.55 22.73%
DY 7.43 8.67 3.63 3.57 0.00 4.83 8.23 -6.56%
P/NAPS 1.08 0.74 1.18 1.22 1.22 1.55 1.48 -18.86%

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