[NILAI] YoY Quarter 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
QoQ- -424.56%
YoY- 46.92%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 175,244 28,263 32,839 37,336 21,411 49,084 31,624 33.00%
PBT 51,409 -671 1,492 1,139 -2,055 7,516 2,639 63.99%
Tax -7,053 1,320 -2,007 -1,166 82 -3,262 5,641 -
NP 44,356 649 -515 -27 -1,973 4,254 8,280 32.26%
-
NP to SH 20,838 1,633 -3,158 -5,949 -1,414 3,835 6,076 22.79%
-
Tax Rate 13.72% - 134.52% 102.37% - 43.40% -213.76% -
Total Cost 130,888 27,614 33,354 37,363 23,384 44,830 23,344 33.26%
-
Net Worth 419,725 401,969 400,644 413,694 424,199 427,043 559,493 -4.67%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 2,851 2,854 2,853 2,279 3,420 3,424 - -
Div Payout % 13.68% 174.83% 0.00% 0.00% 0.00% 89.29% - -
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 419,725 401,969 400,644 413,694 424,199 427,043 559,493 -4.67%
NOSH 114,055 114,195 114,143 113,965 114,032 114,136 113,996 0.00%
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 25.31% 2.30% -1.57% -0.07% -9.21% 8.67% 26.18% -
ROE 4.96% 0.41% -0.79% -1.44% -0.33% 0.90% 1.09% -
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 153.65 24.75 28.77 32.76 18.78 43.00 27.74 32.99%
EPS 18.27 1.43 -2.77 -5.22 -1.24 3.36 5.33 22.78%
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 3.7415 4.908 -4.68%
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 150.69 24.30 28.24 32.10 18.41 42.21 27.19 33.01%
EPS 17.92 1.40 -2.72 -5.12 -1.22 3.30 5.22 22.81%
DPS 2.45 2.45 2.45 1.96 2.94 2.94 0.00 -
NAPS 3.6091 3.4564 3.445 3.5572 3.6476 3.672 4.8109 -4.67%
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 0.80 3.56 1.95 2.38 3.99 1.30 1.80 -12.63%
P/EPS 6.73 61.54 -20.24 -14.94 -60.48 16.67 9.38 -5.38%
EY 14.85 1.62 -4.94 -6.69 -1.65 6.00 10.66 5.67%
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 0.10 22.00%
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 0.83 3.56 2.47 1.71 4.74 1.37 2.09 -14.25%
P/EPS 7.01 61.54 -25.66 -10.73 -71.77 17.56 10.88 -7.06%
EY 14.27 1.62 -3.90 -9.32 -1.39 5.69 9.19 7.60%
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 0.12 19.52%

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