[NIHSIN] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
14-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 369.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 55,237 45,378 43,712 16,233 50.35%
PBT 6,032 6,871 12,017 3,129 24.43%
Tax -153 -1,125 -3,332 -139 3.24%
NP 5,879 5,746 8,685 2,990 25.25%
-
NP to SH 5,879 4,332 6,696 2,020 42.72%
-
Tax Rate 2.54% 16.37% 27.73% 4.44% -
Total Cost 49,358 39,632 35,027 13,243 54.98%
-
Net Worth 51,934 41,066 49,145 47,917 2.71%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 3,329 3,065 9,360 2,178 15.17%
Div Payout % 56.63% 70.75% 139.79% 107.83% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 51,934 41,066 49,145 47,917 2.71%
NOSH 225,803 186,666 223,387 217,808 1.20%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.64% 12.66% 19.87% 18.42% -
ROE 11.32% 10.55% 13.62% 4.22% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 24.46 24.31 19.57 7.45 48.57%
EPS 2.60 2.32 3.00 0.93 40.82%
DPS 1.47 1.64 4.19 1.00 13.68%
NAPS 0.23 0.22 0.22 0.22 1.49%
Adjusted Per Share Value based on latest NOSH - 217,808
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 10.68 8.77 8.45 3.14 50.33%
EPS 1.14 0.84 1.29 0.39 42.93%
DPS 0.64 0.59 1.81 0.42 15.05%
NAPS 0.1004 0.0794 0.095 0.0927 2.69%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.30 0.34 0.32 0.34 -
P/RPS 1.23 1.40 1.64 4.56 -35.36%
P/EPS 11.52 14.65 10.68 36.66 -31.98%
EY 8.68 6.83 9.37 2.73 46.99%
DY 4.91 4.83 13.09 2.94 18.62%
P/NAPS 1.30 1.55 1.45 1.55 -5.68%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 27/11/08 21/11/07 18/10/06 - -
Price 0.17 0.34 0.31 0.00 -
P/RPS 0.69 1.40 1.58 0.00 -
P/EPS 6.53 14.65 10.34 0.00 -
EY 15.32 6.83 9.67 0.00 -
DY 8.67 4.83 13.52 0.00 -
P/NAPS 0.74 1.55 1.41 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