[NIHSIN] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 190.94%
YoY- 4005.56%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 40,144 48,160 39,786 54,836 44,244 33,760 32,868 3.38%
PBT -9,656 1,478 -98 2,378 950 -1,186 1,086 -
Tax -278 -420 -686 -900 -914 -824 -876 -17.39%
NP -9,934 1,058 -784 1,478 36 -2,010 210 -
-
NP to SH -9,818 1,058 -502 1,478 36 -2,010 210 -
-
Tax Rate - 28.42% - 37.85% 96.21% - 80.66% -
Total Cost 50,078 47,102 40,570 53,358 44,208 35,770 32,658 7.37%
-
Net Worth 71,680 59,799 38,388 60,043 46,799 55,590 50,399 6.04%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 29 46 - - - -
Div Payout % - - 0.00% 3.12% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 71,680 59,799 38,388 60,043 46,799 55,590 50,399 6.04%
NOSH 217,212 229,999 147,647 230,937 180,000 231,627 209,999 0.56%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -24.75% 2.20% -1.97% 2.70% 0.08% -5.95% 0.64% -
ROE -13.70% 1.77% -1.31% 2.46% 0.08% -3.62% 0.42% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 18.48 20.94 26.95 23.74 24.58 14.58 15.65 2.80%
EPS -4.52 0.46 -0.34 0.64 0.02 -0.88 0.10 -
DPS 0.00 0.00 0.02 0.02 0.00 0.00 0.00 -
NAPS 0.33 0.26 0.26 0.26 0.26 0.24 0.24 5.44%
Adjusted Per Share Value based on latest NOSH - 235,384
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.76 9.31 7.69 10.60 8.56 6.53 6.36 3.36%
EPS -1.90 0.20 -0.10 0.29 0.01 -0.39 0.04 -
DPS 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.1386 0.1156 0.0742 0.1161 0.0905 0.1075 0.0975 6.03%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.27 0.28 0.185 0.14 0.15 0.13 0.20 -
P/RPS 1.46 1.34 0.69 0.59 0.61 0.89 1.28 2.21%
P/EPS -5.97 60.87 -54.41 21.88 750.00 -14.98 200.00 -
EY -16.74 1.64 -1.84 4.57 0.13 -6.68 0.50 -
DY 0.00 0.00 0.11 0.14 0.00 0.00 0.00 -
P/NAPS 0.82 1.08 0.71 0.54 0.58 0.54 0.83 -0.20%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 19/08/15 21/08/14 19/08/13 24/08/12 16/08/11 17/08/10 -
Price 0.30 0.25 0.325 0.135 0.16 0.115 0.20 -
P/RPS 1.62 1.19 1.21 0.57 0.65 0.79 1.28 4.00%
P/EPS -6.64 54.35 -95.59 21.09 800.00 -13.25 200.00 -
EY -15.07 1.84 -1.05 4.74 0.13 -7.55 0.50 -
DY 0.00 0.00 0.06 0.15 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 1.25 0.52 0.62 0.48 0.83 1.54%

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