[PREMIER] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PREMIER] PREMIER NALFIN BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 18.64%
YoY- 27.78%
Quarter Report
Latest QR
Upcoming QR
PREMIER's Result
PREMIER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,845 375,131 892,733 850,527 953,361 832,941 554,189 -56.29%
PBT 1,358 8,056 -60,526 15,149 7,669 8,826 11,057 -29.47%
Tax -450 -6 -9,174 -5,038 244 -1,642 -4,086 -30.74%
NP 908 8,050 -69,700 10,111 7,913 7,184 6,971 -28.78%
-
NP to SH 908 7,468 -69,700 10,111 7,913 7,184 6,971 -28.78%
-
Tax Rate 33.14% 0.07% - 33.26% -3.18% 18.60% 36.95% -
Total Cost 2,937 367,081 962,433 840,416 945,448 825,757 547,218 -58.12%
-
Net Worth 113,119 112,450 104,784 181,660 174,830 173,697 169,121 -6.47%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 113,119 112,450 104,784 181,660 174,830 173,697 169,121 -6.47%
NOSH 336,666 337,688 336,926 337,033 337,510 337,276 336,894 -0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 23.62% 2.15% -7.81% 1.19% 0.83% 0.86% 1.26% -
ROE 0.80% 6.64% -66.52% 5.57% 4.53% 4.14% 4.12% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.14 111.09 264.96 252.36 282.47 246.96 164.50 -56.30%
EPS 0.27 2.22 -20.68 3.00 2.35 2.13 2.06 -28.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.336 0.333 0.311 0.539 0.518 0.515 0.502 -6.46%
Adjusted Per Share Value based on latest NOSH - 338,090
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.14 111.31 264.91 252.38 282.90 247.16 164.45 -56.30%
EPS 0.27 2.22 -20.68 3.00 2.35 2.13 2.07 -28.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3357 0.3337 0.3109 0.5391 0.5188 0.5154 0.5018 -6.47%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.38 0.28 0.33 0.34 0.16 0.19 0.23 -
P/RPS 33.27 0.25 0.12 0.13 0.06 0.08 0.14 148.67%
P/EPS 140.90 12.66 -1.60 11.33 6.82 8.92 11.12 52.62%
EY 0.71 7.90 -62.69 8.82 14.65 11.21 9.00 -34.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.84 1.06 0.63 0.31 0.37 0.46 16.14%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 22/02/12 28/02/11 22/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.335 0.44 0.28 0.34 0.16 0.17 0.25 -
P/RPS 29.33 0.40 0.11 0.13 0.06 0.07 0.15 140.72%
P/EPS 124.21 19.90 -1.35 11.33 6.82 7.98 12.08 47.41%
EY 0.81 5.03 -73.88 8.82 14.65 12.53 8.28 -32.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.32 0.90 0.63 0.31 0.33 0.50 12.23%

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