[NILAI] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 97.52%
YoY- 99.28%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 146,711 140,366 151,906 156,482 147,596 150,961 137,534 4.41%
PBT 11,161 7,184 10,014 12,177 11,030 12,915 8,742 17.73%
Tax -5,216 -3,046 -3,945 -7,272 -8,226 -8,156 -7,373 -20.65%
NP 5,945 4,138 6,069 4,905 2,804 4,759 1,369 166.89%
-
NP to SH 4,034 3,006 4,678 -113 -4,557 -10,377 -12,909 -
-
Tax Rate 46.73% 42.40% 39.39% 59.72% 74.58% 63.15% 84.34% -
Total Cost 140,766 136,228 145,837 151,577 144,792 146,202 136,165 2.24%
-
Net Worth 398,635 408,319 401,969 401,905 398,678 402,729 400,644 -0.33%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,854 2,854 2,854 2,853 2,853 2,853 2,853 0.02%
Div Payout % 70.77% 94.97% 61.03% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 398,635 408,319 401,969 401,905 398,678 402,729 400,644 -0.33%
NOSH 113,571 115,999 114,195 114,177 113,908 114,411 114,143 -0.33%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.05% 2.95% 4.00% 3.13% 1.90% 3.15% 1.00% -
ROE 1.01% 0.74% 1.16% -0.03% -1.14% -2.58% -3.22% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 129.18 121.01 133.02 137.05 129.57 131.95 120.49 4.76%
EPS 3.55 2.59 4.10 -0.10 -4.00 -9.07 -11.31 -
DPS 2.51 2.50 2.50 2.50 2.50 2.50 2.50 0.26%
NAPS 3.51 3.52 3.52 3.52 3.50 3.52 3.51 0.00%
Adjusted Per Share Value based on latest NOSH - 114,177
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 126.15 120.70 130.62 134.55 126.91 129.81 118.26 4.41%
EPS 3.47 2.58 4.02 -0.10 -3.92 -8.92 -11.10 -
DPS 2.45 2.45 2.45 2.45 2.45 2.45 2.45 0.00%
NAPS 3.4278 3.511 3.4564 3.4559 3.4281 3.463 3.445 -0.33%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.93 0.90 0.88 0.80 0.60 0.70 0.56 -
P/RPS 0.72 0.74 0.66 0.58 0.46 0.53 0.46 34.91%
P/EPS 26.18 34.73 21.48 -808.34 -15.00 -7.72 -4.95 -
EY 3.82 2.88 4.66 -0.12 -6.67 -12.96 -20.20 -
DY 2.70 2.78 2.84 3.13 4.17 3.57 4.46 -28.50%
P/NAPS 0.26 0.26 0.25 0.23 0.17 0.20 0.16 38.34%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 28/02/11 24/11/10 25/08/10 26/05/10 24/02/10 -
Price 1.15 0.845 0.88 0.80 0.60 0.68 0.71 -
P/RPS 0.89 0.70 0.66 0.58 0.46 0.52 0.59 31.62%
P/EPS 32.38 32.61 21.48 -808.34 -15.00 -7.50 -6.28 -
EY 3.09 3.07 4.66 -0.12 -6.67 -13.34 -15.93 -
DY 2.19 2.96 2.84 3.13 4.17 3.68 3.52 -27.18%
P/NAPS 0.33 0.24 0.25 0.23 0.17 0.19 0.20 39.76%

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