[NIHSIN] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -286.63%
YoY- -130.45%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 39,338 36,208 36,421 35,928 35,975 36,935 39,390 -0.08%
PBT 727 -1,270 -1,128 -984 9 1,902 4,290 -69.27%
Tax -894 -384 -312 -288 -338 -743 -1,261 -20.44%
NP -167 -1,654 -1,440 -1,272 -329 1,159 3,029 -
-
NP to SH -167 -1,654 -1,440 -1,272 -329 1,159 3,029 -
-
Tax Rate 122.97% - - - 3,755.56% 39.06% 29.39% -
Total Cost 39,505 37,862 37,861 37,200 36,304 35,776 36,361 5.66%
-
Net Worth 55,004 54,999 54,666 58,235 57,500 52,799 50,399 5.98%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 22 22 - - - 1,563 3,297 -96.42%
Div Payout % 0.00% 0.00% - - - 134.89% 108.88% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 55,004 54,999 54,666 58,235 57,500 52,799 50,399 5.98%
NOSH 229,183 229,166 227,777 232,941 230,000 220,000 210,000 5.98%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -0.42% -4.57% -3.95% -3.54% -0.91% 3.14% 7.69% -
ROE -0.30% -3.01% -2.63% -2.18% -0.57% 2.20% 6.01% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 17.16 15.80 15.99 15.42 15.64 16.79 18.76 -5.75%
EPS -0.07 -0.72 -0.63 -0.55 -0.14 0.53 1.44 -
DPS 0.01 0.01 0.00 0.00 0.00 0.71 1.57 -96.53%
NAPS 0.24 0.24 0.24 0.25 0.25 0.24 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 232,941
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.87 6.32 6.36 6.27 6.28 6.45 6.87 0.00%
EPS -0.03 -0.29 -0.25 -0.22 -0.06 0.20 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.27 0.58 -
NAPS 0.096 0.096 0.0954 0.1016 0.1003 0.0921 0.088 5.95%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.12 0.12 0.13 0.15 0.19 0.20 0.20 -
P/RPS 0.70 0.76 0.81 0.97 1.21 1.19 1.07 -24.58%
P/EPS -164.68 -16.63 -20.56 -27.47 -132.83 37.96 13.87 -
EY -0.61 -6.01 -4.86 -3.64 -0.75 2.63 7.21 -
DY 0.08 0.08 0.00 0.00 0.00 3.55 7.85 -95.26%
P/NAPS 0.50 0.50 0.54 0.60 0.76 0.83 0.83 -28.60%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 21/11/11 16/08/11 18/05/11 23/02/11 16/11/10 17/08/10 -
Price 0.13 0.12 0.115 0.15 0.17 0.19 0.20 -
P/RPS 0.76 0.76 0.72 0.97 1.09 1.13 1.07 -20.34%
P/EPS -178.41 -16.63 -18.19 -27.47 -118.84 36.07 13.87 -
EY -0.56 -6.01 -5.50 -3.64 -0.84 2.77 7.21 -
DY 0.08 0.08 0.00 0.00 0.00 3.74 7.85 -95.26%
P/NAPS 0.54 0.50 0.48 0.60 0.68 0.79 0.83 -24.85%

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