[NILAI] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -35.74%
YoY- 128.97%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 284,982 138,001 146,711 140,366 151,906 156,482 147,596 54.87%
PBT 58,760 6,680 11,161 7,184 10,014 12,177 11,030 204.09%
Tax -11,092 -2,719 -5,216 -3,046 -3,945 -7,272 -8,226 21.98%
NP 47,668 3,961 5,945 4,138 6,069 4,905 2,804 557.74%
-
NP to SH 21,618 2,413 4,034 3,006 4,678 -113 -4,557 -
-
Tax Rate 18.88% 40.70% 46.73% 42.40% 39.39% 59.72% 74.58% -
Total Cost 237,314 134,040 140,766 136,228 145,837 151,577 144,792 38.88%
-
Net Worth 419,725 400,833 398,635 408,319 401,969 401,905 398,678 3.47%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,851 2,854 2,854 2,854 2,854 2,853 2,853 -0.04%
Div Payout % 13.19% 118.31% 70.77% 94.97% 61.03% 0.00% 0.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 419,725 400,833 398,635 408,319 401,969 401,905 398,678 3.47%
NOSH 114,055 114,197 113,571 115,999 114,195 114,177 113,908 0.08%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.73% 2.87% 4.05% 2.95% 4.00% 3.13% 1.90% -
ROE 5.15% 0.60% 1.01% 0.74% 1.16% -0.03% -1.14% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 249.86 120.84 129.18 121.01 133.02 137.05 129.57 54.74%
EPS 18.95 2.11 3.55 2.59 4.10 -0.10 -4.00 -
DPS 2.50 2.50 2.51 2.50 2.50 2.50 2.50 0.00%
NAPS 3.68 3.51 3.51 3.52 3.52 3.52 3.50 3.39%
Adjusted Per Share Value based on latest NOSH - 115,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 245.05 118.66 126.15 120.70 130.62 134.55 126.91 54.87%
EPS 18.59 2.07 3.47 2.58 4.02 -0.10 -3.92 -
DPS 2.45 2.45 2.45 2.45 2.45 2.45 2.45 0.00%
NAPS 3.6091 3.4467 3.4278 3.511 3.4564 3.4559 3.4281 3.47%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.23 1.22 0.93 0.90 0.88 0.80 0.60 -
P/RPS 0.49 1.01 0.72 0.74 0.66 0.58 0.46 4.28%
P/EPS 6.49 57.74 26.18 34.73 21.48 -808.34 -15.00 -
EY 15.41 1.73 3.82 2.88 4.66 -0.12 -6.67 -
DY 2.03 2.05 2.70 2.78 2.84 3.13 4.17 -38.03%
P/NAPS 0.33 0.35 0.26 0.26 0.25 0.23 0.17 55.42%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 10/02/12 23/11/11 24/08/11 25/05/11 28/02/11 24/11/10 25/08/10 -
Price 1.28 1.22 1.15 0.845 0.88 0.80 0.60 -
P/RPS 0.51 1.01 0.89 0.70 0.66 0.58 0.46 7.10%
P/EPS 6.75 57.74 32.38 32.61 21.48 -808.34 -15.00 -
EY 14.81 1.73 3.09 3.07 4.66 -0.12 -6.67 -
DY 1.95 2.05 2.19 2.96 2.84 3.13 4.17 -39.66%
P/NAPS 0.35 0.35 0.33 0.24 0.25 0.23 0.17 61.62%

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