[NIHSIN] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[NIHSIN] NI HSIN GROUP BERHAD

Announcement Date

17-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -27.5%

YoY- -58.3%

Quarter Report

NIHSIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	55,231	44,580	36,421	39,390	58,237	48,160	45,943	3.11%
YoY %	23.89%	22.40%	-7.54%	-32.36%	20.92%	4.83%	-	-
Horiz. %	120.22%	97.03%	79.27%	85.74%	126.76%	104.83%	100.00%	-
PBT	2,202	1,796	-1,128	4,290	9,521	2,954	8,418	-20.01%
YoY %	22.61%	259.22%	-126.29%	-54.94%	222.31%	-64.91%	-	-
Horiz. %	26.16%	21.34%	-13.40%	50.96%	113.10%	35.09%	100.00%	-
Tax	-576	-939	-312	-1,261	-2,258	763	-1,144	-10.79%
YoY %	38.66%	-200.96%	75.26%	44.15%	-395.94%	166.70%	-	-
Horiz. %	50.35%	82.08%	27.27%	110.23%	197.38%	-66.70%	100.00%	-
NP	1,626	857	-1,440	3,029	7,263	3,717	7,274	-22.07%
YoY %	89.73%	159.51%	-147.54%	-58.30%	95.40%	-48.90%	-	-
Horiz. %	22.35%	11.78%	-19.80%	41.64%	99.85%	51.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,514	857	-1,440	3,029	7,263	3,406	5,661	-19.71%
YoY %	76.66%	159.51%	-147.54%	-58.30%	113.24%	-39.83%	-	-
Horiz. %	26.74%	15.14%	-25.44%	53.51%	128.30%	60.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.16%	52.28%	-	29.39%	23.72%	-25.83%	13.59%	-
YoY %	-49.96%	0.00%	-	23.90%	191.83%	-290.07%	-	-
Horiz. %	192.49%	384.69%	-	216.26%	174.54%	-190.07%	100.00%	-
Total Cost	53,605	43,723	37,861	36,361	50,974	44,443	38,669	5.58%
YoY %	22.60%	15.48%	4.13%	-28.67%	14.70%	14.93%	-	-
Horiz. %	138.63%	113.07%	97.91%	94.03%	131.82%	114.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	61,199	58,933	54,666	50,399	57,656	51,243	50,693	3.18%
YoY %	3.85%	7.81%	8.47%	-12.59%	12.51%	1.08%	-	-
Horiz. %	120.72%	116.25%	107.84%	99.42%	113.74%	101.08%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	23	22	-	3,297	3,444	2,199	6,170	-60.58%
YoY %	4.55%	0.00%	-	-4.27%	56.62%	-64.36%	-	-
Horiz. %	0.37%	0.36%	-	53.44%	55.82%	35.64%	100.00%	-
Div Payout %	1.55%	2.67%	-	108.88%	47.43%	64.59%	108.99%	-
YoY %	-41.95%	0.00%	-	129.56%	-26.57%	-40.74%	-	-
Horiz. %	1.42%	2.45%	-	99.90%	43.52%	59.26%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	61,199	58,933	54,666	50,399	57,656	51,243	50,693	3.18%
YoY %	3.85%	7.81%	8.47%	-12.59%	12.51%	1.08%	-	-
Horiz. %	120.72%	116.25%	107.84%	99.42%	113.74%	101.08%	100.00%	-
NOSH	235,384	226,666	227,777	210,000	230,625	232,926	220,408	1.10%
YoY %	3.85%	-0.49%	8.47%	-8.94%	-0.99%	5.68%	-	-
Horiz. %	106.79%	102.84%	103.34%	95.28%	104.64%	105.68%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	2.94%	1.92%	-3.95%	7.69%	12.47%	7.72%	15.83%	-
YoY %	53.12%	148.61%	-151.37%	-38.33%	61.53%	-51.23%	-	-
Horiz. %	18.57%	12.13%	-24.95%	48.58%	78.77%	48.77%	100.00%	-
ROE	2.47%	1.45%	-2.63%	6.01%	12.60%	6.65%	11.17%	-
YoY %	70.34%	155.13%	-143.76%	-52.30%	89.47%	-40.47%	-	-
Horiz. %	22.11%	12.98%	-23.55%	53.80%	112.80%	59.53%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	23.46	19.67	15.99	18.76	25.25	20.68	20.84	1.99%
YoY %	19.27%	23.01%	-14.77%	-25.70%	22.10%	-0.77%	-	-
Horiz. %	112.57%	94.39%	76.73%	90.02%	121.16%	99.23%	100.00%	-
EPS	0.64	0.38	-0.63	1.44	3.15	1.46	2.57	-20.66%
YoY %	68.42%	160.32%	-143.75%	-54.29%	115.75%	-43.19%	-	-
Horiz. %	24.90%	14.79%	-24.51%	56.03%	122.57%	56.81%	100.00%	-
DPS	0.01	0.01	0.00	1.57	1.49	0.94	2.80	-60.86%
YoY %	0.00%	0.00%	0.00%	5.37%	58.51%	-66.43%	-	-
Horiz. %	0.36%	0.36%	0.00%	56.07%	53.21%	33.57%	100.00%	-
NAPS	0.26	0.26	0.24	0.24	0.25	0.22	0.23	2.06%
YoY %	0.00%	8.33%	0.00%	-4.00%	13.64%	-4.35%	-	-
Horiz. %	113.04%	113.04%	104.35%	104.35%	108.70%	95.65%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 210,000
RPS	9.64	7.78	6.36	6.87	10.16	8.40	8.02	3.11%
YoY %	23.91%	22.33%	-7.42%	-32.38%	20.95%	4.74%	-	-
Horiz. %	120.20%	97.01%	79.30%	85.66%	126.68%	104.74%	100.00%	-
EPS	0.26	0.15	-0.25	0.53	1.27	0.59	0.99	-19.95%
YoY %	73.33%	160.00%	-147.17%	-58.27%	115.25%	-40.40%	-	-
Horiz. %	26.26%	15.15%	-25.25%	53.54%	128.28%	59.60%	100.00%	-
DPS	0.00	0.00	0.00	0.58	0.60	0.38	1.08	-
YoY %	0.00%	0.00%	0.00%	-3.33%	57.89%	-64.81%	-	-
Horiz. %	0.00%	0.00%	0.00%	53.70%	55.56%	35.19%	100.00%	-
NAPS	0.1068	0.1028	0.0954	0.088	0.1006	0.0894	0.0885	3.17%
YoY %	3.89%	7.76%	8.41%	-12.52%	12.53%	1.02%	-	-
Horiz. %	120.68%	116.16%	107.80%	99.44%	113.67%	101.02%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.14	0.15	0.13	0.20	0.24	0.26	0.36	-
P/RPS	0.60	0.76	0.81	1.07	0.95	1.26	1.73	-16.16%
YoY %	-21.05%	-6.17%	-24.30%	12.63%	-24.60%	-27.17%	-	-
Horiz. %	34.68%	43.93%	46.82%	61.85%	54.91%	72.83%	100.00%	-
P/EPS	21.77	39.67	-20.56	13.87	7.62	17.78	14.02	7.60%
YoY %	-45.12%	292.95%	-248.23%	82.02%	-57.14%	26.82%	-	-
Horiz. %	155.28%	282.95%	-146.65%	98.93%	54.35%	126.82%	100.00%	-
EY	4.59	2.52	-4.86	7.21	13.12	5.62	7.13	-7.07%
YoY %	82.14%	151.85%	-167.41%	-45.05%	133.45%	-21.18%	-	-
Horiz. %	64.38%	35.34%	-68.16%	101.12%	184.01%	78.82%	100.00%	-
DY	0.07	0.07	0.00	7.85	6.22	3.63	7.78	-54.36%
YoY %	0.00%	0.00%	0.00%	26.21%	71.35%	-53.34%	-	-
Horiz. %	0.90%	0.90%	0.00%	100.90%	79.95%	46.66%	100.00%	-
P/NAPS	0.54	0.58	0.54	0.83	0.96	1.18	1.57	-16.28%
YoY %	-6.90%	7.41%	-34.94%	-13.54%	-18.64%	-24.84%	-	-
Horiz. %	34.39%	36.94%	34.39%	52.87%	61.15%	75.16%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	19/08/13	24/08/12	16/08/11	17/08/10	19/08/09	27/08/08	22/08/07	-
Price	0.135	0.16	0.115	0.20	0.25	0.26	0.34	-
P/RPS	0.58	0.81	0.72	1.07	0.99	1.26	1.63	-15.80%
YoY %	-28.40%	12.50%	-32.71%	8.08%	-21.43%	-22.70%	-	-
Horiz. %	35.58%	49.69%	44.17%	65.64%	60.74%	77.30%	100.00%	-
P/EPS	20.99	42.32	-18.19	13.87	7.94	17.78	13.24	7.97%
YoY %	-50.40%	332.66%	-231.15%	74.69%	-55.34%	34.29%	-	-
Horiz. %	158.53%	319.64%	-137.39%	104.76%	59.97%	134.29%	100.00%	-
EY	4.76	2.36	-5.50	7.21	12.60	5.62	7.55	-7.39%
YoY %	101.69%	142.91%	-176.28%	-42.78%	124.20%	-25.56%	-	-
Horiz. %	63.05%	31.26%	-72.85%	95.50%	166.89%	74.44%	100.00%	-
DY	0.07	0.06	0.00	7.85	5.98	3.63	8.23	-54.78%
YoY %	16.67%	0.00%	0.00%	31.27%	64.74%	-55.89%	-	-
Horiz. %	0.85%	0.73%	0.00%	95.38%	72.66%	44.11%	100.00%	-
P/NAPS	0.52	0.62	0.48	0.83	1.00	1.18	1.48	-15.98%
YoY %	-16.13%	29.17%	-42.17%	-17.00%	-15.25%	-20.27%	-	-
Horiz. %	35.14%	41.89%	32.43%	56.08%	67.57%	79.73%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos