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

Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 2.14%
YoY- 113.24%
Quarter Report
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 44,580 36,421 39,390 58,237 48,160 45,943 41,159 1.33%
PBT 1,796 -1,128 4,290 9,521 2,954 8,418 12,099 -27.21%
Tax -939 -312 -1,261 -2,258 763 -1,144 -3,275 -18.78%
NP 857 -1,440 3,029 7,263 3,717 7,274 8,824 -32.17%
-
NP to SH 857 -1,440 3,029 7,263 3,406 5,661 6,901 -29.34%
-
Tax Rate 52.28% - 29.39% 23.72% -25.83% 13.59% 27.07% -
Total Cost 43,723 37,861 36,361 50,974 44,443 38,669 32,335 5.15%
-
Net Worth 58,933 54,666 50,399 57,656 51,243 50,693 49,744 2.86%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 22 - 3,297 3,444 2,199 6,170 8,433 -62.86%
Div Payout % 2.67% - 108.88% 47.43% 64.59% 108.99% 122.20% -
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 58,933 54,666 50,399 57,656 51,243 50,693 49,744 2.86%
NOSH 226,666 227,777 210,000 230,625 232,926 220,408 226,111 0.04%
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 1.92% -3.95% 7.69% 12.47% 7.72% 15.83% 21.44% -
ROE 1.45% -2.63% 6.01% 12.60% 6.65% 11.17% 13.87% -
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 19.67 15.99 18.76 25.25 20.68 20.84 18.20 1.30%
EPS 0.38 -0.63 1.44 3.15 1.46 2.57 3.05 -29.30%
DPS 0.01 0.00 1.57 1.49 0.94 2.80 3.73 -62.69%
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 8.62 7.04 7.62 11.26 9.31 8.88 7.96 1.33%
EPS 0.17 -0.28 0.59 1.40 0.66 1.09 1.33 -29.00%
DPS 0.00 0.00 0.64 0.67 0.43 1.19 1.63 -
NAPS 0.114 0.1057 0.0975 0.1115 0.0991 0.098 0.0962 2.86%
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 0.76 0.81 1.07 0.95 1.26 1.73 1.76 -13.04%
P/EPS 39.67 -20.56 13.87 7.62 17.78 14.02 10.48 24.81%
EY 2.52 -4.86 7.21 13.12 5.62 7.13 9.54 -19.88%
DY 0.07 0.00 7.85 6.22 3.63 7.78 11.66 -57.33%
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 0.81 0.72 1.07 0.99 1.26 1.63 1.76 -12.12%
P/EPS 42.32 -18.19 13.87 7.94 17.78 13.24 10.48 26.16%
EY 2.36 -5.50 7.21 12.60 5.62 7.55 9.54 -20.75%
DY 0.06 0.00 7.85 5.98 3.63 8.23 11.66 -58.41%
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