[NILAI] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 56.09%
YoY- 72.59%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 140,366 151,906 156,482 147,596 150,961 137,534 142,031 -0.78%
PBT 7,184 10,014 12,177 11,030 12,915 8,742 8,389 -9.82%
Tax -3,046 -3,945 -7,272 -8,226 -8,156 -7,373 -6,532 -39.89%
NP 4,138 6,069 4,905 2,804 4,759 1,369 1,857 70.68%
-
NP to SH 3,006 4,678 -113 -4,557 -10,377 -12,909 -15,700 -
-
Tax Rate 42.40% 39.39% 59.72% 74.58% 63.15% 84.34% 77.86% -
Total Cost 136,228 145,837 151,577 144,792 146,202 136,165 140,174 -1.88%
-
Net Worth 408,319 401,969 401,905 398,678 402,729 400,644 404,081 0.69%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,854 2,854 2,853 2,853 2,853 2,853 2,279 16.19%
Div Payout % 94.97% 61.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 408,319 401,969 401,905 398,678 402,729 400,644 404,081 0.69%
NOSH 115,999 114,195 114,177 113,908 114,411 114,143 114,470 0.88%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.95% 4.00% 3.13% 1.90% 3.15% 1.00% 1.31% -
ROE 0.74% 1.16% -0.03% -1.14% -2.58% -3.22% -3.89% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 121.01 133.02 137.05 129.57 131.95 120.49 124.08 -1.65%
EPS 2.59 4.10 -0.10 -4.00 -9.07 -11.31 -13.72 -
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.00 16.05%
NAPS 3.52 3.52 3.52 3.50 3.52 3.51 3.53 -0.18%
Adjusted Per Share Value based on latest NOSH - 113,908
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 120.70 130.62 134.55 126.91 129.81 118.26 122.13 -0.78%
EPS 2.58 4.02 -0.10 -3.92 -8.92 -11.10 -13.50 -
DPS 2.45 2.45 2.45 2.45 2.45 2.45 1.96 16.05%
NAPS 3.511 3.4564 3.4559 3.4281 3.463 3.445 3.4746 0.69%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.90 0.88 0.80 0.60 0.70 0.56 0.60 -
P/RPS 0.74 0.66 0.58 0.46 0.53 0.46 0.48 33.48%
P/EPS 34.73 21.48 -808.34 -15.00 -7.72 -4.95 -4.37 -
EY 2.88 4.66 -0.12 -6.67 -12.96 -20.20 -22.86 -
DY 2.78 2.84 3.13 4.17 3.57 4.46 3.33 -11.34%
P/NAPS 0.26 0.25 0.23 0.17 0.20 0.16 0.17 32.77%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 28/02/11 24/11/10 25/08/10 26/05/10 24/02/10 25/11/09 -
Price 0.845 0.88 0.80 0.60 0.68 0.71 0.70 -
P/RPS 0.70 0.66 0.58 0.46 0.52 0.59 0.56 16.05%
P/EPS 32.61 21.48 -808.34 -15.00 -7.50 -6.28 -5.10 -
EY 3.07 4.66 -0.12 -6.67 -13.34 -15.93 -19.59 -
DY 2.96 2.84 3.13 4.17 3.68 3.52 2.86 2.31%
P/NAPS 0.24 0.25 0.23 0.17 0.19 0.20 0.20 12.93%

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