[NIHSIN] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -27.86%
YoY- -3394.87%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 30,139 40,728 34,156 26,215 25,982 36,360 40,462 -4.78%
PBT -48 2,263 757 -605 673 5,501 4,923 -
Tax -503 -733 -729 -680 -634 -1,498 -1,241 -13.96%
NP -551 1,530 28 -1,285 39 4,003 3,682 -
-
NP to SH -551 1,530 28 -1,285 39 4,003 3,682 -
-
Tax Rate - 32.39% 96.30% - 94.21% 27.23% 25.21% -
Total Cost 30,690 39,198 34,128 27,500 25,943 32,357 36,780 -2.97%
-
Net Worth 59,691 60,272 72,799 55,461 46,799 60,160 51,954 2.33%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 22 23 - 23 - 2,892 3,388 -56.79%
Div Payout % 0.00% 1.52% - 0.00% - 72.25% 92.02% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 59,691 60,272 72,799 55,461 46,799 60,160 51,954 2.33%
NOSH 229,583 231,818 280,000 231,090 195,000 231,387 225,889 0.27%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -1.83% 3.76% 0.08% -4.90% 0.15% 11.01% 9.10% -
ROE -0.92% 2.54% 0.04% -2.32% 0.08% 6.65% 7.09% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 13.13 17.57 12.20 11.34 13.32 15.71 17.91 -5.04%
EPS -0.24 0.66 0.01 -0.56 0.02 1.73 1.63 -
DPS 0.01 0.01 0.00 0.01 0.00 1.25 1.50 -56.60%
NAPS 0.26 0.26 0.26 0.24 0.24 0.26 0.23 2.06%
Adjusted Per Share Value based on latest NOSH - 229,166
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 5.26 7.11 5.96 4.57 4.53 6.35 7.06 -4.78%
EPS -0.10 0.27 0.00 -0.22 0.01 0.70 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.59 -
NAPS 0.1042 0.1052 0.127 0.0968 0.0817 0.105 0.0907 2.33%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.47 0.15 0.14 0.12 0.20 0.25 0.30 -
P/RPS 3.58 0.85 1.15 1.06 1.50 1.59 1.67 13.54%
P/EPS -195.83 22.73 1,400.00 -21.58 1,000.00 14.45 18.40 -
EY -0.51 4.40 0.07 -4.63 0.10 6.92 5.43 -
DY 0.02 0.07 0.00 0.08 0.00 5.00 5.00 -60.14%
P/NAPS 1.81 0.58 0.54 0.50 0.83 0.96 1.30 5.66%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 18/11/13 20/11/12 21/11/11 16/11/10 18/11/09 27/11/08 -
Price 0.45 0.155 0.14 0.12 0.19 0.23 0.17 -
P/RPS 3.43 0.88 1.15 1.06 1.43 1.46 0.95 23.84%
P/EPS -187.50 23.48 1,400.00 -21.58 950.00 13.29 10.43 -
EY -0.53 4.26 0.07 -4.63 0.11 7.52 9.59 -
DY 0.02 0.06 0.00 0.08 0.00 5.43 8.82 -63.73%
P/NAPS 1.73 0.60 0.54 0.50 0.79 0.88 0.74 15.19%

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