[NILAI] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 4239.82%
YoY- 136.24%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 284,982 151,906 137,534 182,509 130,303 161,715 311,375 -1.46%
PBT 58,760 10,014 8,742 18,984 2,593 7,276 4,072 55.99%
Tax -11,092 -3,945 -7,373 -6,262 -966 -6,345 3,652 -
NP 47,668 6,069 1,369 12,722 1,627 931 7,724 35.41%
-
NP to SH 21,618 4,678 -12,909 -7,657 193 13 3,276 36.93%
-
Tax Rate 18.88% 39.39% 84.34% 32.99% 37.25% 87.20% -89.69% -
Total Cost 237,314 145,837 136,165 169,787 128,676 160,784 303,651 -4.02%
-
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 % 13.19% 61.03% 0.00% 0.00% 1,772.52% 26,339.29% - -
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 16.73% 4.00% 1.00% 6.97% 1.25% 0.58% 2.48% -
ROE 5.15% 1.16% -3.22% -1.85% 0.05% 0.00% 0.59% -
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 249.86 133.02 120.49 160.14 114.27 141.69 273.14 -1.47%
EPS 18.95 4.10 -11.31 -6.72 0.17 0.01 2.87 36.94%
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 - 114,195
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 245.05 130.62 118.26 156.93 112.04 139.05 267.74 -1.46%
EPS 18.59 4.02 -11.10 -6.58 0.17 0.01 2.82 36.91%
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 0.49 0.66 0.46 0.49 0.66 0.40 0.18 18.15%
P/EPS 6.49 21.48 -4.95 -11.61 443.13 4,916.67 17.40 -15.15%
EY 15.41 4.66 -20.20 -8.61 0.23 0.02 5.75 17.84%
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 0.51 0.66 0.59 0.35 0.78 0.42 0.21 15.92%
P/EPS 6.75 21.48 -6.28 -8.33 525.85 5,180.06 20.18 -16.67%
EY 14.81 4.66 -15.93 -12.00 0.19 0.02 4.95 20.02%
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