[NIHSIN] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 12.95%
YoY- 1504.88%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 58,237 48,160 45,943 41,159 7,449 67.15%
PBT 9,521 2,954 8,418 12,099 1,087 71.96%
Tax -2,258 763 -1,144 -3,275 -131 103.65%
NP 7,263 3,717 7,274 8,824 956 65.96%
-
NP to SH 7,263 3,406 5,661 6,901 430 102.62%
-
Tax Rate 23.72% -25.83% 13.59% 27.07% 12.05% -
Total Cost 50,974 44,443 38,669 32,335 6,493 67.32%
-
Net Worth 57,656 51,243 50,693 49,744 0 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 3,444 2,199 6,170 8,433 - -
Div Payout % 47.43% 64.59% 108.99% 122.20% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 57,656 51,243 50,693 49,744 0 -
NOSH 230,625 232,926 220,408 226,111 204,642 3.03%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 12.47% 7.72% 15.83% 21.44% 12.83% -
ROE 12.60% 6.65% 11.17% 13.87% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 25.25 20.68 20.84 18.20 3.64 62.23%
EPS 3.15 1.46 2.57 3.05 0.21 96.70%
DPS 1.49 0.94 2.80 3.73 0.00 -
NAPS 0.25 0.22 0.23 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 226,111
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 10.16 8.40 8.02 7.18 1.30 67.14%
EPS 1.27 0.59 0.99 1.20 0.08 99.51%
DPS 0.60 0.38 1.08 1.47 0.00 -
NAPS 0.1006 0.0894 0.0885 0.0868 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.24 0.26 0.36 0.32 0.00 -
P/RPS 0.95 1.26 1.73 1.76 0.00 -
P/EPS 7.62 17.78 14.02 10.48 0.00 -
EY 13.12 5.62 7.13 9.54 0.00 -
DY 6.22 3.63 7.78 11.66 0.00 -
P/NAPS 0.96 1.18 1.57 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 19/08/09 27/08/08 22/08/07 21/08/06 - -
Price 0.25 0.26 0.34 0.32 0.00 -
P/RPS 0.99 1.26 1.63 1.76 0.00 -
P/EPS 7.94 17.78 13.24 10.48 0.00 -
EY 12.60 5.62 7.55 9.54 0.00 -
DY 5.98 3.63 8.23 11.66 0.00 -
P/NAPS 1.00 1.18 1.48 1.45 0.00 -

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