[NIHSIN] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 51.59%
YoY- 100.09%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 37,118 46,684 44,561 56,507 47,279 36,208 36,935 0.08%
PBT -4,268 3,163 1,327 2,994 2,090 -1,270 1,902 -
Tax -547 -485 -1,129 -587 -943 -384 -743 -4.97%
NP -4,815 2,678 198 2,407 1,147 -1,654 1,159 -
-
NP to SH -4,740 2,678 198 2,295 1,147 -1,654 1,159 -
-
Tax Rate - 15.33% 85.08% 19.61% 45.12% - 39.06% -
Total Cost 41,933 44,006 44,363 54,100 46,132 37,862 35,776 2.67%
-
Net Worth 70,106 62,100 59,057 60,488 0 54,999 52,799 4.83%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 31 23 - 22 1,563 -
Div Payout % - - 16.16% 1.03% - 0.00% 134.89% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 70,106 62,100 59,057 60,488 0 54,999 52,799 4.83%
NOSH 238,353 229,999 227,142 232,647 226,666 229,166 220,000 1.34%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -12.97% 5.74% 0.44% 4.26% 2.43% -4.57% 3.14% -
ROE -6.76% 4.31% 0.34% 3.79% 0.00% -3.01% 2.20% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.94 20.30 19.62 24.29 20.86 15.80 16.79 0.14%
EPS -2.16 1.16 0.09 0.99 0.51 -0.72 0.53 -
DPS 0.00 0.00 0.01 0.01 0.00 0.01 0.71 -
NAPS 0.32 0.27 0.26 0.26 0.00 0.24 0.24 4.90%
Adjusted Per Share Value based on latest NOSH - 232,647
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.48 8.15 7.78 9.86 8.25 6.32 6.45 0.07%
EPS -0.83 0.47 0.03 0.40 0.20 -0.29 0.20 -
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.27 -
NAPS 0.1223 0.1084 0.1031 0.1056 0.00 0.096 0.0921 4.83%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.28 0.25 0.47 0.15 0.14 0.12 0.20 -
P/RPS 1.65 1.23 2.40 0.62 0.67 0.76 1.19 5.59%
P/EPS -12.94 21.47 539.18 15.21 27.67 -16.63 37.96 -
EY -7.73 4.66 0.19 6.58 3.61 -6.01 2.63 -
DY 0.00 0.00 0.03 0.07 0.00 0.08 3.55 -
P/NAPS 0.88 0.93 1.81 0.58 0.00 0.50 0.83 0.97%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 18/11/15 19/11/14 18/11/13 20/11/12 21/11/11 16/11/10 -
Price 0.275 0.36 0.45 0.155 0.14 0.12 0.19 -
P/RPS 1.62 1.77 2.29 0.64 0.67 0.76 1.13 6.18%
P/EPS -12.71 30.92 516.23 15.71 27.67 -16.63 36.07 -
EY -7.87 3.23 0.19 6.36 3.61 -6.01 2.77 -
DY 0.00 0.00 0.03 0.07 0.00 0.08 3.74 -
P/NAPS 0.86 1.33 1.73 0.60 0.00 0.50 0.79 1.42%

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