[NIHSIN] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -4.02%
YoY- -17.6%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 49,935 39,338 35,975 47,313 56,493 44,407 43,619 2.27%
PBT 1,488 728 9 6,730 7,970 3,979 8,121 -24.61%
Tax -583 -894 -338 -1,607 -1,753 379 -1,020 -8.89%
NP 905 -166 -329 5,123 6,217 4,358 7,101 -29.03%
-
NP to SH 905 -166 -329 5,123 6,217 3,285 5,260 -25.40%
-
Tax Rate 39.18% 122.80% 3,755.56% 23.88% 21.99% -9.53% 12.56% -
Total Cost 49,030 39,504 36,304 42,190 50,276 40,049 36,518 5.02%
-
Net Worth 60,333 64,133 58,749 59,999 55,058 50,708 49,452 3.36%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 24 - 4,430 4,588 - 6,204 -
Div Payout % - 0.00% - 86.49% 73.80% - 117.95% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 60,333 64,133 58,749 59,999 55,058 50,708 49,452 3.36%
NOSH 232,051 246,666 234,999 230,765 229,409 220,469 224,786 0.53%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.81% -0.42% -0.91% 10.83% 11.00% 9.81% 16.28% -
ROE 1.50% -0.26% -0.56% 8.54% 11.29% 6.48% 10.64% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 21.52 15.95 15.31 20.50 24.63 20.14 19.40 1.74%
EPS 0.39 -0.07 -0.14 2.22 2.71 1.49 2.34 -25.79%
DPS 0.00 0.01 0.00 1.92 2.00 0.00 2.76 -
NAPS 0.26 0.26 0.25 0.26 0.24 0.23 0.22 2.82%
Adjusted Per Share Value based on latest NOSH - 233,333
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.71 6.87 6.28 8.26 9.86 7.75 7.61 2.27%
EPS 0.16 -0.03 -0.06 0.89 1.08 0.57 0.92 -25.26%
DPS 0.00 0.00 0.00 0.77 0.80 0.00 1.08 -
NAPS 0.1053 0.1119 0.1025 0.1047 0.0961 0.0885 0.0863 3.36%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.14 0.12 0.19 0.22 0.26 0.31 0.31 -
P/RPS 0.65 0.75 1.24 1.07 1.06 1.54 1.60 -13.92%
P/EPS 35.90 -178.31 -135.71 9.91 9.59 20.81 13.25 18.05%
EY 2.79 -0.56 -0.74 10.09 10.42 4.81 7.55 -15.27%
DY 0.00 0.08 0.00 8.73 7.69 0.00 8.90 -
P/NAPS 0.54 0.46 0.76 0.85 1.08 1.35 1.41 -14.76%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 27/02/12 23/02/11 22/02/10 25/02/09 27/02/08 27/02/07 -
Price 0.12 0.13 0.17 0.23 0.26 0.28 0.33 -
P/RPS 0.56 0.82 1.11 1.12 1.06 1.39 1.70 -16.88%
P/EPS 30.77 -193.17 -121.43 10.36 9.59 18.79 14.10 13.87%
EY 3.25 -0.52 -0.82 9.65 10.42 5.32 7.09 -12.18%
DY 0.00 0.08 0.00 8.35 7.69 0.00 8.36 -
P/NAPS 0.46 0.50 0.68 0.88 1.08 1.22 1.50 -17.86%

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