[NOMAD] QoQ TTM Result on 30-Jun-2012 [#2]

Stock

[NOMAD] THE NOMAD GROUP BHD

Announcement Date

10-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -1.51%

YoY- 300.36%

Quarter Report

NOMAD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
TTM Result
Revenue	75,173	76,173	76,758	78,161	77,713	76,919	75,462	-0.25%
YoY %	-1.31%	-0.76%	-1.80%	0.58%	1.03%	1.93%	-	-
Horiz. %	99.62%	100.94%	101.72%	103.58%	102.98%	101.93%	100.00%	-
PBT	10,854	4,910	4,862	7,980	8,130	7,674	7,103	32.63%
YoY %	121.06%	0.99%	-39.07%	-1.85%	5.94%	8.04%	-	-
Horiz. %	152.81%	69.13%	68.45%	112.35%	114.46%	108.04%	100.00%	-
Tax	-4,323	-2,633	-1,365	-1,386	-1,435	-1,539	-1,957	69.53%
YoY %	-64.19%	-92.89%	1.52%	3.41%	6.76%	21.36%	-	-
Horiz. %	220.90%	134.54%	69.75%	70.82%	73.33%	78.64%	100.00%	-
NP	6,531	2,277	3,497	6,594	6,695	6,135	5,146	17.20%
YoY %	186.82%	-34.89%	-46.97%	-1.51%	9.13%	19.22%	-	-
Horiz. %	126.91%	44.25%	67.96%	128.14%	130.10%	119.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,531	2,277	3,497	6,594	6,695	6,135	5,146	17.20%
YoY %	186.82%	-34.89%	-46.97%	-1.51%	9.13%	19.22%	-	-
Horiz. %	126.91%	44.25%	67.96%	128.14%	130.10%	119.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.83%	53.63%	28.07%	17.37%	17.65%	20.05%	27.55%	-
YoY %	-25.73%	91.06%	61.60%	-1.59%	-11.97%	-27.22%	-	-
Horiz. %	144.57%	194.66%	101.89%	63.05%	64.07%	72.78%	100.00%	-
Total Cost	68,642	73,896	73,261	71,567	71,018	70,784	70,316	-1.59%
YoY %	-7.11%	0.87%	2.37%	0.77%	0.33%	0.67%	-	-
Horiz. %	97.62%	105.09%	104.19%	101.78%	101.00%	100.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	357,574	387,499	349,336	342,614	351,338	353,491	348,334	1.75%
YoY %	-7.72%	10.92%	1.96%	-2.48%	-0.61%	1.48%	-	-
Horiz. %	102.65%	111.24%	100.29%	98.36%	100.86%	101.48%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Dividend
Div	5,000	5,000	4,474	4,474	4,474	4,474	6,619	-17.04%
YoY %	0.00%	11.76%	0.00%	0.00%	0.00%	-32.41%	-	-
Horiz. %	75.54%	75.54%	67.59%	67.59%	67.59%	67.59%	100.00%	-
Div Payout %	76.56%	219.59%	127.95%	67.86%	66.83%	72.94%	128.64%	-
YoY %	-65.14%	71.62%	88.55%	1.54%	-8.38%	-43.30%	-	-
Horiz. %	59.51%	170.70%	99.46%	52.75%	51.95%	56.70%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Equity
Net Worth	357,574	387,499	349,336	342,614	351,338	353,491	348,334	1.75%
YoY %	-7.72%	10.92%	1.96%	-2.48%	-0.61%	1.48%	-	-
Horiz. %	102.65%	111.24%	100.29%	98.36%	100.86%	101.48%	100.00%	-
NOSH	223,484	250,000	226,842	221,041	220,967	223,728	223,291	0.05%
YoY %	-10.61%	10.21%	2.62%	0.03%	-1.23%	0.20%	-	-
Horiz. %	100.09%	111.96%	101.59%	98.99%	98.96%	100.20%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Ratio Analysis
NP Margin	8.69%	2.99%	4.56%	8.44%	8.62%	7.98%	6.82%	-
YoY %	190.64%	-34.43%	-45.97%	-2.09%	8.02%	17.01%	-	-
Horiz. %	127.42%	43.84%	66.86%	123.75%	126.39%	117.01%	100.00%	-
ROE	1.83%	0.59%	1.00%	1.92%	1.91%	1.74%	1.48%	-
YoY %	210.17%	-41.00%	-47.92%	0.52%	9.77%	17.57%	-	-
Horiz. %	123.65%	39.86%	67.57%	129.73%	129.05%	117.57%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Per Share
RPS	33.64	30.47	33.84	35.36	35.17	34.38	33.80	-0.31%
YoY %	10.40%	-9.96%	-4.30%	0.54%	2.30%	1.72%	-	-
Horiz. %	99.53%	90.15%	100.12%	104.62%	104.05%	101.72%	100.00%	-
EPS	2.92	0.91	1.54	2.98	3.03	2.74	2.30	17.23%
YoY %	220.88%	-40.91%	-48.32%	-1.65%	10.58%	19.13%	-	-
Horiz. %	126.96%	39.57%	66.96%	129.57%	131.74%	119.13%	100.00%	-
DPS	2.24	2.00	1.97	2.00	2.00	2.00	2.96	-16.94%
YoY %	12.00%	1.52%	-1.50%	0.00%	0.00%	-32.43%	-	-
Horiz. %	75.68%	67.57%	66.55%	67.57%	67.57%	67.57%	100.00%	-
NAPS	1.60	1.55	1.54	1.55	1.59	1.58	1.56	1.70%
YoY %	3.23%	0.65%	-0.65%	-2.52%	0.63%	1.28%	-	-
Horiz. %	102.56%	99.36%	98.72%	99.36%	101.92%	101.28%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 221,041
RPS	33.67	34.12	34.38	35.01	34.81	34.45	33.80	-0.25%
YoY %	-1.32%	-0.76%	-1.80%	0.57%	1.04%	1.92%	-	-
Horiz. %	99.62%	100.95%	101.72%	103.58%	102.99%	101.92%	100.00%	-
EPS	2.93	1.02	1.57	2.95	3.00	2.75	2.30	17.49%
YoY %	187.25%	-35.03%	-46.78%	-1.67%	9.09%	19.57%	-	-
Horiz. %	127.39%	44.35%	68.26%	128.26%	130.43%	119.57%	100.00%	-
DPS	2.24	2.24	2.00	2.00	2.00	2.00	2.97	-17.12%
YoY %	0.00%	12.00%	0.00%	0.00%	0.00%	-32.66%	-	-
Horiz. %	75.42%	75.42%	67.34%	67.34%	67.34%	67.34%	100.00%	-
NAPS	1.6015	1.7356	1.5646	1.5345	1.5736	1.5833	1.5602	1.75%
YoY %	-7.73%	10.93%	1.96%	-2.48%	-0.61%	1.48%	-	-
Horiz. %	102.65%	111.24%	100.28%	98.35%	100.86%	101.48%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	-
Price	0.80	0.80	0.79	0.80	0.80	0.74	0.63	-
P/RPS	2.38	2.63	2.33	2.26	2.27	2.15	1.86	17.84%
YoY %	-9.51%	12.88%	3.10%	-0.44%	5.58%	15.59%	-	-
Horiz. %	127.96%	141.40%	125.27%	121.51%	122.04%	115.59%	100.00%	-
P/EPS	27.38	87.83	51.25	26.82	26.40	26.99	27.34	0.09%
YoY %	-68.83%	71.38%	91.09%	1.59%	-2.19%	-1.28%	-	-
Horiz. %	100.15%	321.25%	187.45%	98.10%	96.56%	98.72%	100.00%	-
EY	3.65	1.14	1.95	3.73	3.79	3.71	3.66	-0.18%
YoY %	220.18%	-41.54%	-47.72%	-1.58%	2.16%	1.37%	-	-
Horiz. %	99.73%	31.15%	53.28%	101.91%	103.55%	101.37%	100.00%	-
DY	2.80	2.50	2.50	2.50	2.50	2.70	4.71	-29.27%
YoY %	12.00%	0.00%	0.00%	0.00%	-7.41%	-42.68%	-	-
Horiz. %	59.45%	53.08%	53.08%	53.08%	53.08%	57.32%	100.00%	-
P/NAPS	0.50	0.52	0.51	0.52	0.50	0.47	0.40	16.02%
YoY %	-3.85%	1.96%	-1.92%	4.00%	6.38%	17.50%	-	-
Horiz. %	125.00%	130.00%	127.50%	130.00%	125.00%	117.50%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	09/05/13	25/02/13	06/11/12	10/08/12	11/05/12	24/02/12	25/11/11	-
Price	0.78	0.79	0.79	0.79	0.80	0.78	0.68	-
P/RPS	2.32	2.59	2.33	2.23	2.27	2.27	2.01	10.02%
YoY %	-10.42%	11.16%	4.48%	-1.76%	0.00%	12.94%	-	-
Horiz. %	115.42%	128.86%	115.92%	110.95%	112.94%	112.94%	100.00%	-
P/EPS	26.69	86.74	51.25	26.48	26.40	28.44	29.51	-6.47%
YoY %	-69.23%	69.25%	93.54%	0.30%	-7.17%	-3.63%	-	-
Horiz. %	90.44%	293.93%	173.67%	89.73%	89.46%	96.37%	100.00%	-
EY	3.75	1.15	1.95	3.78	3.79	3.52	3.39	6.95%
YoY %	226.09%	-41.03%	-48.41%	-0.26%	7.67%	3.83%	-	-
Horiz. %	110.62%	33.92%	57.52%	111.50%	111.80%	103.83%	100.00%	-
DY	2.87	2.53	2.50	2.53	2.50	2.56	4.36	-24.30%
YoY %	13.44%	1.20%	-1.19%	1.20%	-2.34%	-41.28%	-	-
Horiz. %	65.83%	58.03%	57.34%	58.03%	57.34%	58.72%	100.00%	-
P/NAPS	0.49	0.51	0.51	0.51	0.50	0.49	0.44	7.43%
YoY %	-3.92%	0.00%	0.00%	2.00%	2.04%	11.36%	-	-
Horiz. %	111.36%	115.91%	115.91%	115.91%	113.64%	111.36%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos