[NIHSIN] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 38.02%
YoY- 5364.33%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 36,370 48,128 40,185 54,304 45,541 34,953 34,642 0.81%
PBT -6,432 3,390 -64 3,017 1,009 -806 897 -
Tax -182 -630 -670 -977 -972 -906 -845 -22.55%
NP -6,614 2,760 -734 2,040 37 -1,713 52 -
-
NP to SH -6,514 2,760 -734 2,040 37 -1,713 52 -
-
Tax Rate - 18.58% - 32.38% 96.33% - 94.20% -
Total Cost 42,985 45,368 40,919 52,264 45,504 36,666 34,590 3.68%
-
Net Worth 70,106 62,100 59,691 60,272 72,799 55,461 46,800 6.96%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 30 30 - 30 - -
Div Payout % - - 0.00% 1.52% - 0.00% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 70,106 62,100 59,691 60,272 72,799 55,461 46,800 6.96%
NOSH 238,353 230,000 229,583 231,818 279,997 231,090 195,000 3.39%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -18.19% 5.73% -1.83% 3.76% 0.08% -4.90% 0.15% -
ROE -9.29% 4.44% -1.23% 3.38% 0.05% -3.09% 0.11% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.60 20.93 17.50 23.43 16.26 15.13 17.77 -1.12%
EPS -2.97 1.20 -0.32 0.88 0.01 -0.75 0.03 -
DPS 0.00 0.00 0.01 0.01 0.00 0.01 0.00 -
NAPS 0.32 0.27 0.26 0.26 0.26 0.24 0.24 4.90%
Adjusted Per Share Value based on latest NOSH - 232,647
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.35 8.40 7.01 9.48 7.95 6.10 6.05 0.80%
EPS -1.14 0.48 -0.13 0.36 0.01 -0.30 0.01 -
DPS 0.00 0.00 0.01 0.01 0.00 0.01 0.00 -
NAPS 0.1223 0.1084 0.1042 0.1052 0.127 0.0968 0.0817 6.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.28 0.25 0.47 0.15 0.14 0.12 0.20 -
P/RPS 1.69 1.19 2.69 0.64 0.86 0.79 1.13 6.93%
P/EPS -9.42 20.83 -146.88 17.05 1,050.00 -16.19 750.00 -
EY -10.62 4.80 -0.68 5.87 0.10 -6.18 0.13 -
DY 0.00 0.00 0.03 0.09 0.00 0.11 0.00 -
P/NAPS 0.88 0.93 1.81 0.58 0.54 0.50 0.83 0.97%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 18/11/15 19/11/14 18/11/13 20/11/12 21/11/11 16/11/10 -
Price 0.275 0.36 0.45 0.155 0.14 0.12 0.19 -
P/RPS 1.66 1.72 2.57 0.66 0.86 0.79 1.07 7.58%
P/EPS -9.25 30.00 -140.63 17.61 1,050.00 -16.19 712.50 -
EY -10.81 3.33 -0.71 5.68 0.10 -6.18 0.14 -
DY 0.00 0.00 0.03 0.09 0.00 0.11 0.00 -
P/NAPS 0.86 1.33 1.73 0.60 0.54 0.50 0.79 1.42%

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