[NIHSIN] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -18.77%
YoY- 159.51%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 44,914 47,625 55,231 44,580 36,421 39,390 58,237 -4.23%
PBT 1,360 2,400 2,202 1,796 -1,128 4,290 9,521 -27.68%
Tax -382 -1,252 -576 -939 -312 -1,261 -2,258 -25.62%
NP 978 1,148 1,626 857 -1,440 3,029 7,263 -28.39%
-
NP to SH 978 1,148 1,514 857 -1,440 3,029 7,263 -28.39%
-
Tax Rate 28.09% 52.17% 26.16% 52.28% - 29.39% 23.72% -
Total Cost 43,936 46,477 53,605 43,723 37,861 36,361 50,974 -2.44%
-
Net Worth 60,287 83,199 61,199 58,933 54,666 50,399 57,656 0.74%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 31 23 22 - 3,297 3,444 -
Div Payout % - 2.79% 1.55% 2.67% - 108.88% 47.43% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 60,287 83,199 61,199 58,933 54,666 50,399 57,656 0.74%
NOSH 231,875 319,999 235,384 226,666 227,777 210,000 230,625 0.09%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.18% 2.41% 2.94% 1.92% -3.95% 7.69% 12.47% -
ROE 1.62% 1.38% 2.47% 1.45% -2.63% 6.01% 12.60% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 19.37 14.88 23.46 19.67 15.99 18.76 25.25 -4.32%
EPS 0.42 0.36 0.64 0.38 -0.63 1.44 3.15 -28.51%
DPS 0.00 0.01 0.01 0.01 0.00 1.57 1.49 -
NAPS 0.26 0.26 0.26 0.26 0.24 0.24 0.25 0.65%
Adjusted Per Share Value based on latest NOSH - 226,666
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 8.69 9.21 10.68 8.62 7.04 7.62 11.26 -4.22%
EPS 0.19 0.22 0.29 0.17 -0.28 0.59 1.40 -28.30%
DPS 0.00 0.01 0.00 0.00 0.00 0.64 0.67 -
NAPS 0.1166 0.1609 0.1183 0.114 0.1057 0.0975 0.1115 0.74%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.28 0.185 0.14 0.15 0.13 0.20 0.24 -
P/RPS 1.45 1.24 0.60 0.76 0.81 1.07 0.95 7.29%
P/EPS 66.39 51.57 21.77 39.67 -20.56 13.87 7.62 43.42%
EY 1.51 1.94 4.59 2.52 -4.86 7.21 13.12 -30.24%
DY 0.00 0.05 0.07 0.07 0.00 7.85 6.22 -
P/NAPS 1.08 0.71 0.54 0.58 0.54 0.83 0.96 1.98%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 21/08/14 19/08/13 24/08/12 16/08/11 17/08/10 19/08/09 -
Price 0.25 0.325 0.135 0.16 0.115 0.20 0.25 -
P/RPS 1.29 2.18 0.58 0.81 0.72 1.07 0.99 4.50%
P/EPS 59.27 90.59 20.99 42.32 -18.19 13.87 7.94 39.77%
EY 1.69 1.10 4.76 2.36 -5.50 7.21 12.60 -28.44%
DY 0.00 0.03 0.07 0.06 0.00 7.85 5.98 -
P/NAPS 0.96 1.25 0.52 0.62 0.48 0.83 1.00 -0.67%

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