[NIHSIN] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 101.37%
YoY- 90.72%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 22,122 16,880 16,434 24,357 22,613 18,860 18,884 2.67%
PBT 475 -593 543 2,983 1,432 2,457 2,160 -22.29%
Tax -457 -412 -438 -784 -279 -663 -539 -2.71%
NP 18 -1,005 105 2,199 1,153 1,794 1,621 -52.73%
-
NP to SH 18 -1,005 105 2,199 1,153 1,032 631 -44.69%
-
Tax Rate 96.21% - 80.66% 26.28% 19.48% 26.98% 24.95% -
Total Cost 22,104 17,885 16,329 22,158 21,460 17,066 17,263 4.20%
-
Net Worth 46,799 55,590 50,399 57,868 50,731 50,502 49,578 -0.95%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 1,157 - - - -
Div Payout % - - - 52.63% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 46,799 55,590 50,399 57,868 50,731 50,502 49,578 -0.95%
NOSH 180,000 231,627 209,999 231,473 230,600 219,574 225,357 -3.67%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.08% -5.95% 0.64% 9.03% 5.10% 9.51% 8.58% -
ROE 0.04% -1.81% 0.21% 3.80% 2.27% 2.04% 1.27% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 12.29 7.29 7.83 10.52 9.81 8.59 8.38 6.58%
EPS 0.01 -0.44 0.05 0.95 0.50 0.47 0.28 -42.58%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.24 0.25 0.22 0.23 0.22 2.82%
Adjusted Per Share Value based on latest NOSH - 230,625
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.28 3.26 3.18 4.71 4.37 3.65 3.65 2.68%
EPS 0.00 -0.19 0.02 0.43 0.22 0.20 0.12 -
DPS 0.00 0.00 0.00 0.22 0.00 0.00 0.00 -
NAPS 0.0905 0.1075 0.0975 0.1119 0.0981 0.0977 0.0959 -0.96%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.15 0.13 0.20 0.24 0.26 0.36 0.32 -
P/RPS 1.22 1.78 2.56 2.28 2.65 4.19 3.82 -17.30%
P/EPS 1,500.00 -29.96 400.00 25.26 52.00 76.60 114.29 53.52%
EY 0.07 -3.34 0.25 3.96 1.92 1.31 0.88 -34.39%
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.83 0.96 1.18 1.57 1.45 -14.15%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 16/08/11 17/08/10 19/08/09 27/08/08 22/08/07 21/08/06 -
Price 0.16 0.115 0.20 0.25 0.26 0.34 0.32 -
P/RPS 1.30 1.58 2.56 2.38 2.65 3.96 3.82 -16.42%
P/EPS 1,600.00 -26.50 400.00 26.32 52.00 72.34 114.29 55.18%
EY 0.06 -3.77 0.25 3.80 1.92 1.38 0.88 -36.05%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.48 0.83 1.00 1.18 1.48 1.45 -13.19%

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