[NIHSIN] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -2.43%
YoY- -17.97%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 39,390 58,237 48,160 45,943 41,159 7,449 39.50%
PBT 4,290 9,521 2,954 8,418 12,099 1,087 31.57%
Tax -1,261 -2,258 763 -1,144 -3,275 -131 57.24%
NP 3,029 7,263 3,717 7,274 8,824 956 25.92%
-
NP to SH 3,029 7,263 3,406 5,661 6,901 430 47.73%
-
Tax Rate 29.39% 23.72% -25.83% 13.59% 27.07% 12.05% -
Total Cost 36,361 50,974 44,443 38,669 32,335 6,493 41.10%
-
Net Worth 50,399 57,656 51,243 50,693 49,744 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 3,297 3,444 2,199 6,170 8,433 - -
Div Payout % 108.88% 47.43% 64.59% 108.99% 122.20% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 50,399 57,656 51,243 50,693 49,744 0 -
NOSH 210,000 230,625 232,926 220,408 226,111 204,642 0.51%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.69% 12.47% 7.72% 15.83% 21.44% 12.83% -
ROE 6.01% 12.60% 6.65% 11.17% 13.87% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 18.76 25.25 20.68 20.84 18.20 3.64 38.78%
EPS 1.44 3.15 1.46 2.57 3.05 0.21 46.93%
DPS 1.57 1.49 0.94 2.80 3.73 0.00 -
NAPS 0.24 0.25 0.22 0.23 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 220,408
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 7.62 11.26 9.31 8.88 7.96 1.44 39.52%
EPS 0.59 1.40 0.66 1.09 1.33 0.08 49.09%
DPS 0.64 0.67 0.43 1.19 1.63 0.00 -
NAPS 0.0975 0.1115 0.0991 0.098 0.0962 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.20 0.24 0.26 0.36 0.32 0.00 -
P/RPS 1.07 0.95 1.26 1.73 1.76 0.00 -
P/EPS 13.87 7.62 17.78 14.02 10.48 0.00 -
EY 7.21 13.12 5.62 7.13 9.54 0.00 -
DY 7.85 6.22 3.63 7.78 11.66 0.00 -
P/NAPS 0.83 0.96 1.18 1.57 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 17/08/10 19/08/09 27/08/08 22/08/07 21/08/06 - -
Price 0.20 0.25 0.26 0.34 0.32 0.00 -
P/RPS 1.07 0.99 1.26 1.63 1.76 0.00 -
P/EPS 13.87 7.94 17.78 13.24 10.48 0.00 -
EY 7.21 12.60 5.62 7.55 9.54 0.00 -
DY 7.85 5.98 3.63 8.23 11.66 0.00 -
P/NAPS 0.83 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