[NIHSIN] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 381.89%
YoY- 250.0%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 10,548 12,871 9,529 12,780 10,377 9,157 8,664 3.33%
PBT -4,927 514 317 849 -205 -14 130 -
Tax -95 -143 -162 -237 -203 -196 -172 -9.41%
NP -5,022 371 155 612 -408 -210 -42 121.79%
-
NP to SH -4,964 371 224 612 -408 -210 -42 121.36%
-
Tax Rate - 27.82% 51.10% 27.92% - - 132.31% -
Total Cost 15,570 12,500 9,374 12,168 10,785 9,367 8,706 10.16%
-
Net Worth 71,533 60,287 83,199 61,199 58,933 54,666 50,399 6.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 31 23 - - - -
Div Payout % - - 14.29% 3.85% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 71,533 60,287 83,199 61,199 58,933 54,666 50,399 6.00%
NOSH 216,768 231,875 319,999 235,384 226,666 227,777 210,000 0.52%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -47.61% 2.88% 1.63% 4.79% -3.93% -2.29% -0.48% -
ROE -6.94% 0.62% 0.27% 1.00% -0.69% -0.38% -0.08% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.87 5.55 2.98 5.43 4.58 4.02 4.13 2.78%
EPS -2.29 0.16 0.07 0.26 -0.18 -0.09 -0.02 120.20%
DPS 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.33 0.26 0.26 0.26 0.26 0.24 0.24 5.44%
Adjusted Per Share Value based on latest NOSH - 235,384
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.84 2.25 1.66 2.23 1.81 1.60 1.51 3.34%
EPS -0.87 0.06 0.04 0.11 -0.07 -0.04 -0.01 110.35%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1248 0.1052 0.1452 0.1068 0.1028 0.0954 0.088 5.99%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.27 0.28 0.185 0.14 0.15 0.13 0.20 -
P/RPS 5.55 5.04 6.21 2.58 3.28 3.23 4.85 2.27%
P/EPS -11.79 175.00 264.29 53.85 -83.33 -141.01 -1,000.00 -52.26%
EY -8.48 0.57 0.38 1.86 -1.20 -0.71 -0.10 109.46%
DY 0.00 0.00 0.05 0.07 0.00 0.00 0.00 -
P/NAPS 0.82 1.08 0.71 0.54 0.58 0.54 0.83 -0.20%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 19/08/15 21/08/14 19/08/13 24/08/12 16/08/11 17/08/10 -
Price 0.30 0.25 0.325 0.135 0.16 0.115 0.20 -
P/RPS 6.17 4.50 10.91 2.49 3.49 2.86 4.85 4.08%
P/EPS -13.10 156.25 464.29 51.92 -88.89 -124.74 -1,000.00 -51.41%
EY -7.63 0.64 0.22 1.93 -1.13 -0.80 -0.10 105.81%
DY 0.00 0.00 0.03 0.07 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 1.25 0.52 0.62 0.48 0.83 1.54%

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