[NOMAD] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -34.89%
YoY- -62.89%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 75,958 74,207 75,173 76,173 76,758 78,161 77,713 -1.50%
PBT 10,380 10,534 10,854 4,910 4,862 7,980 8,130 17.67%
Tax -4,031 -4,219 -4,323 -2,633 -1,365 -1,386 -1,435 98.96%
NP 6,349 6,315 6,531 2,277 3,497 6,594 6,695 -3.47%
-
NP to SH 6,349 6,315 6,531 2,277 3,497 6,594 6,695 -3.47%
-
Tax Rate 38.83% 40.05% 39.83% 53.63% 28.07% 17.37% 17.65% -
Total Cost 69,609 67,892 68,642 73,896 73,261 71,567 71,018 -1.32%
-
Net Worth 352,071 358,013 357,574 387,499 349,336 342,614 351,338 0.13%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 11,642 5,000 5,000 5,000 4,474 4,474 4,474 89.07%
Div Payout % 183.38% 79.18% 76.56% 219.59% 127.95% 67.86% 66.83% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 352,071 358,013 357,574 387,499 349,336 342,614 351,338 0.13%
NOSH 221,428 222,368 223,484 250,000 226,842 221,041 220,967 0.13%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.36% 8.51% 8.69% 2.99% 4.56% 8.44% 8.62% -
ROE 1.80% 1.76% 1.83% 0.59% 1.00% 1.92% 1.91% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.30 33.37 33.64 30.47 33.84 35.36 35.17 -1.65%
EPS 2.87 2.84 2.92 0.91 1.54 2.98 3.03 -3.54%
DPS 5.26 2.25 2.24 2.00 1.97 2.00 2.00 90.42%
NAPS 1.59 1.61 1.60 1.55 1.54 1.55 1.59 0.00%
Adjusted Per Share Value based on latest NOSH - 250,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.02 33.24 33.67 34.12 34.38 35.01 34.81 -1.51%
EPS 2.84 2.83 2.93 1.02 1.57 2.95 3.00 -3.58%
DPS 5.21 2.24 2.24 2.24 2.00 2.00 2.00 89.21%
NAPS 1.5769 1.6035 1.6015 1.7356 1.5646 1.5345 1.5736 0.13%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.805 0.80 0.80 0.80 0.79 0.80 0.80 -
P/RPS 2.35 2.40 2.38 2.63 2.33 2.26 2.27 2.33%
P/EPS 28.08 28.17 27.38 87.83 51.25 26.82 26.40 4.19%
EY 3.56 3.55 3.65 1.14 1.95 3.73 3.79 -4.08%
DY 6.53 2.81 2.80 2.50 2.50 2.50 2.50 89.55%
P/NAPS 0.51 0.50 0.50 0.52 0.51 0.52 0.50 1.32%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 14/08/13 09/05/13 25/02/13 06/11/12 10/08/12 11/05/12 -
Price 0.82 0.80 0.78 0.79 0.79 0.79 0.80 -
P/RPS 2.39 2.40 2.32 2.59 2.33 2.23 2.27 3.49%
P/EPS 28.60 28.17 26.69 86.74 51.25 26.48 26.40 5.47%
EY 3.50 3.55 3.75 1.15 1.95 3.78 3.79 -5.16%
DY 6.41 2.81 2.87 2.53 2.50 2.53 2.50 87.22%
P/NAPS 0.52 0.50 0.49 0.51 0.51 0.51 0.50 2.64%

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