[NIHSIN] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -29.74%
YoY- 451.52%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 46,980 30,892 31,080 48,992 40,612 37,108 28,824 8.47%
PBT 2,720 -2,320 1,652 5,944 1,452 2,096 508 32.23%
Tax -1,016 -864 -1,064 -1,576 -660 -828 -1,216 -2.94%
NP 1,704 -3,184 588 4,368 792 1,268 -708 -
-
NP to SH 1,704 -3,184 588 4,368 792 -192 -708 -
-
Tax Rate 37.35% - 64.41% 26.51% 45.45% 39.50% 239.37% -
Total Cost 45,276 34,076 30,492 44,624 39,820 35,840 29,532 7.37%
-
Net Worth 61,533 58,235 63,699 53,438 50,599 52,800 15,657 25.59%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 8,799 - - -
Div Payout % - - - - 1,111.11% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 61,533 58,235 63,699 53,438 50,599 52,800 15,657 25.59%
NOSH 236,666 232,941 245,000 232,340 219,999 240,000 68,076 23.05%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.63% -10.31% 1.89% 8.92% 1.95% 3.42% -2.46% -
ROE 2.77% -5.47% 0.92% 8.17% 1.57% -0.36% -4.52% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 19.85 13.26 12.69 21.09 18.46 15.46 42.34 -11.85%
EPS 0.72 -1.36 0.24 1.88 0.36 -0.08 -1.04 -
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.26 0.25 0.26 0.23 0.23 0.22 0.23 2.06%
Adjusted Per Share Value based on latest NOSH - 232,340
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.20 5.39 5.42 8.55 7.09 6.48 5.03 8.47%
EPS 0.30 -0.56 0.10 0.76 0.14 -0.03 -0.12 -
DPS 0.00 0.00 0.00 0.00 1.54 0.00 0.00 -
NAPS 0.1074 0.1016 0.1112 0.0933 0.0883 0.0921 0.0273 25.61%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.16 0.15 0.23 0.28 0.28 0.31 0.35 -
P/RPS 0.81 1.13 1.81 1.33 1.52 2.00 0.83 -0.40%
P/EPS 22.22 -10.97 95.83 14.89 77.78 -387.50 -33.65 -
EY 4.50 -9.11 1.04 6.71 1.29 -0.26 -2.97 -
DY 0.00 0.00 0.00 0.00 14.29 0.00 0.00 -
P/NAPS 0.62 0.60 0.88 1.22 1.22 1.41 1.52 -13.87%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 18/05/11 19/05/10 20/05/09 23/05/08 25/05/07 24/05/06 -
Price 0.17 0.15 0.22 0.36 0.28 0.32 0.36 -
P/RPS 0.86 1.13 1.73 1.71 1.52 2.07 0.85 0.19%
P/EPS 23.61 -10.97 91.67 19.15 77.78 -400.00 -34.62 -
EY 4.24 -9.11 1.09 5.22 1.29 -0.25 -2.89 -
DY 0.00 0.00 0.00 0.00 14.29 0.00 0.00 -
P/NAPS 0.65 0.60 0.85 1.57 1.22 1.45 1.57 -13.65%

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