[NIHSIN] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 10.3%
YoY- -5.04%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 42,835 58,588 45,283 45,690 39,278 0 -
PBT 5,657 9,093 3,818 8,518 11,153 0 -
Tax -1,479 -1,982 421 -923 -3,171 0 -
NP 4,178 7,111 4,239 7,595 7,982 0 -
-
NP to SH 4,178 7,111 3,531 5,802 6,110 0 -
-
Tax Rate 26.14% 21.80% -11.03% 10.84% 28.43% - -
Total Cost 38,657 51,477 41,044 38,095 31,296 0 -
-
Net Worth 63,699 53,438 50,599 52,800 15,657 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 4,451 2,291 2,199 6,170 8,433 - -
Div Payout % 106.54% 32.23% 62.31% 106.34% 138.02% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 63,699 53,438 50,599 52,800 15,657 0 -
NOSH 245,000 232,340 219,999 240,000 68,076 0 -
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 9.75% 12.14% 9.36% 16.62% 20.32% 0.00% -
ROE 6.56% 13.31% 6.98% 10.99% 39.02% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 17.48 25.22 20.58 19.04 57.70 0.00 -
EPS 1.71 3.06 1.61 2.42 8.98 0.00 -
DPS 1.82 0.99 1.00 2.57 12.39 0.00 -
NAPS 0.26 0.23 0.23 0.22 0.23 0.00 -
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 7.48 10.22 7.90 7.97 6.85 0.00 -
EPS 0.73 1.24 0.62 1.01 1.07 0.00 -
DPS 0.78 0.40 0.38 1.08 1.47 0.00 -
NAPS 0.1112 0.0933 0.0883 0.0921 0.0273 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 0.23 0.28 0.28 0.31 0.35 0.00 -
P/RPS 1.32 1.11 1.36 1.63 0.61 0.00 -
P/EPS 13.49 9.15 17.45 12.82 3.90 0.00 -
EY 7.41 10.93 5.73 7.80 25.64 0.00 -
DY 7.90 3.52 3.57 8.29 35.39 0.00 -
P/NAPS 0.88 1.22 1.22 1.41 1.52 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 19/05/10 20/05/09 23/05/08 25/05/07 24/05/06 - -
Price 0.22 0.36 0.28 0.32 0.36 0.00 -
P/RPS 1.26 1.43 1.36 1.68 0.62 0.00 -
P/EPS 12.90 11.76 17.45 13.24 4.01 0.00 -
EY 7.75 8.50 5.73 7.55 24.93 0.00 -
DY 8.26 2.74 3.57 8.03 34.41 0.00 -
P/NAPS 0.85 1.57 1.22 1.45 1.57 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