[PREMIER] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PREMIER] PREMIER NALFIN BERHAD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -8.33%
YoY- -31.77%
Quarter Report
Latest QR
Upcoming QR
PREMIER's Result
PREMIER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 952,484 921,624 832,941 816,921 743,492 646,056 554,189 43.53%
PBT 10,252 12,348 8,826 5,480 5,978 3,736 11,057 -4.91%
Tax -536 -672 -1,642 0 0 0 -4,086 -74.21%
NP 9,716 11,676 7,184 5,480 5,978 3,736 6,971 24.80%
-
NP to SH 9,716 11,676 7,184 5,480 5,978 3,736 6,971 24.80%
-
Tax Rate 5.23% 5.44% 18.60% 0.00% 0.00% 0.00% 36.95% -
Total Cost 942,768 909,948 825,757 811,441 737,514 642,320 547,218 43.76%
-
Net Worth 176,102 173,126 173,697 168,779 167,249 164,117 169,121 2.73%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 5,839 8,731 17,345 - -
Div Payout % - - - 106.56% 146.07% 464.29% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 176,102 173,126 173,697 168,779 167,249 164,117 169,121 2.73%
NOSH 337,361 335,517 337,276 336,885 335,842 333,571 336,894 0.09%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.02% 1.27% 0.86% 0.67% 0.80% 0.58% 1.26% -
ROE 5.52% 6.74% 4.14% 3.25% 3.57% 2.28% 4.12% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 282.33 274.69 246.96 242.49 221.38 193.68 164.50 43.39%
EPS 2.88 3.48 2.13 1.63 1.78 1.12 2.06 25.05%
DPS 0.00 0.00 0.00 1.73 2.60 5.20 0.00 -
NAPS 0.522 0.516 0.515 0.501 0.498 0.492 0.502 2.64%
Adjusted Per Share Value based on latest NOSH - 339,696
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 282.64 273.48 247.16 242.41 220.62 191.71 164.45 43.53%
EPS 2.88 3.46 2.13 1.63 1.77 1.11 2.07 24.65%
DPS 0.00 0.00 0.00 1.73 2.59 5.15 0.00 -
NAPS 0.5226 0.5137 0.5154 0.5008 0.4963 0.487 0.5018 2.74%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.17 0.16 0.19 0.23 0.25 0.24 0.23 -
P/RPS 0.06 0.06 0.08 0.09 0.11 0.12 0.14 -43.18%
P/EPS 5.90 4.60 8.92 14.14 14.04 21.43 11.12 -34.48%
EY 16.94 21.75 11.21 7.07 7.12 4.67 9.00 52.50%
DY 0.00 0.00 0.00 7.54 10.40 21.67 0.00 -
P/NAPS 0.33 0.31 0.37 0.46 0.50 0.49 0.46 -19.87%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 23/05/08 29/02/08 22/11/07 30/08/07 31/05/07 27/02/07 -
Price 0.16 0.18 0.17 0.19 0.21 0.23 0.25 -
P/RPS 0.06 0.07 0.07 0.08 0.09 0.12 0.15 -45.74%
P/EPS 5.56 5.17 7.98 11.68 11.80 20.54 12.08 -40.41%
EY 18.00 19.33 12.53 8.56 8.48 4.87 8.28 67.89%
DY 0.00 0.00 0.00 9.12 12.38 22.61 0.00 -
P/NAPS 0.31 0.35 0.33 0.38 0.42 0.47 0.50 -27.31%

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