[NILAI] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -66.48%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 284,982 151,905 137,534 182,509 130,303 162,207 162,321 9.83%
PBT 58,763 10,014 8,742 18,902 2,682 7,269 1,820 78.39%
Tax -11,093 -3,946 -7,374 -6,316 -1,115 -6,336 6,009 -
NP 47,670 6,068 1,368 12,586 1,567 933 7,829 35.11%
-
NP to SH 21,619 4,677 -12,909 -7,754 169 -4 2,393 44.29%
-
Tax Rate 18.88% 39.40% 84.35% 33.41% 41.57% 87.16% -330.16% -
Total Cost 237,312 145,837 136,166 169,923 128,736 161,274 154,492 7.41%
-
Net Worth 419,830 401,623 400,390 413,926 422,329 448,800 428,274 -0.33%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 2,852 2,852 2,851 2,280 3,405 3,600 - -
Div Payout % 13.19% 60.99% 0.00% 0.00% 2,015.31% 0.00% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 419,830 401,623 400,390 413,926 422,329 448,800 428,274 -0.33%
NOSH 114,084 114,097 114,071 114,029 113,529 120,000 113,842 0.03%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 16.73% 3.99% 0.99% 6.90% 1.20% 0.58% 4.82% -
ROE 5.15% 1.16% -3.22% -1.87% 0.04% 0.00% 0.56% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 249.80 133.14 120.57 160.05 114.77 135.17 142.58 9.79%
EPS 18.95 4.10 -11.32 -6.80 0.15 0.00 2.10 44.26%
DPS 2.50 2.50 2.50 2.00 3.00 3.00 0.00 -
NAPS 3.68 3.52 3.51 3.63 3.72 3.74 3.762 -0.36%
Adjusted Per Share Value based on latest NOSH - 114,143
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 245.05 130.62 118.26 156.93 112.04 139.48 139.58 9.82%
EPS 18.59 4.02 -11.10 -6.67 0.15 0.00 2.06 44.26%
DPS 2.45 2.45 2.45 1.96 2.93 3.10 0.00 -
NAPS 3.61 3.4535 3.4429 3.5592 3.6315 3.8591 3.6826 -0.33%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.23 0.88 0.56 0.78 0.75 0.56 0.50 -
P/RPS 0.49 0.66 0.46 0.49 0.65 0.41 0.35 5.76%
P/EPS 6.49 21.47 -4.95 -11.47 503.83 -16,800.00 23.79 -19.45%
EY 15.41 4.66 -20.21 -8.72 0.20 -0.01 4.20 24.17%
DY 2.03 2.84 4.46 2.56 4.00 5.36 0.00 -
P/NAPS 0.33 0.25 0.16 0.21 0.20 0.15 0.13 16.78%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 10/02/12 28/02/11 24/02/10 26/02/09 28/02/08 27/02/07 27/02/06 -
Price 1.28 0.88 0.71 0.56 0.89 0.59 0.58 -
P/RPS 0.51 0.66 0.59 0.35 0.78 0.44 0.41 3.70%
P/EPS 6.75 21.47 -6.27 -8.24 597.88 -17,700.00 27.59 -20.90%
EY 14.80 4.66 -15.94 -12.14 0.17 -0.01 3.62 26.43%
DY 1.95 2.84 3.52 3.57 3.37 5.08 0.00 -
P/NAPS 0.35 0.25 0.20 0.15 0.24 0.16 0.15 15.15%

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