[NILAI] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[NILAI] NILAI RESOURCES GROUP BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 19.61%
YoY- 61.43%
Quarter Report
Latest QR
Upcoming QR
NILAI's Result
NILAI's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 292,891 140,366 150,961 127,609 165,111 173,140 194,779 7.02%
PBT 60,520 7,184 12,915 -15,974 34,549 9,451 123 180.70%
Tax -11,732 -3,046 -8,156 2,901 -10,514 -4,926 3,431 -
NP 48,788 4,138 4,759 -13,073 24,035 4,525 3,554 54.67%
-
NP to SH 22,827 3,006 -10,377 -26,907 17,045 2,821 -1,131 -
-
Tax Rate 19.39% 42.40% 63.15% - 30.43% 52.12% -2,789.43% -
Total Cost 244,103 136,228 146,202 140,682 141,076 168,615 191,225 4.14%
-
Net Worth 418,983 408,319 402,729 411,962 442,591 426,600 353,157 2.88%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 2,851 2,854 2,853 2,279 3,420 3,424 - -
Div Payout % 12.49% 94.97% 0.00% 0.00% 20.07% 121.38% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 418,983 408,319 402,729 411,962 442,591 426,600 353,157 2.88%
NOSH 113,854 115,999 114,411 113,488 114,069 113,760 94,180 3.20%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 16.66% 2.95% 3.15% -10.24% 14.56% 2.61% 1.82% -
ROE 5.45% 0.74% -2.58% -6.53% 3.85% 0.66% -0.32% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 257.25 121.01 131.95 112.44 144.75 152.20 206.81 3.70%
EPS 20.05 2.59 -9.07 -23.71 14.94 2.48 -1.20 -
DPS 2.50 2.50 2.50 2.00 3.00 3.00 0.00 -
NAPS 3.68 3.52 3.52 3.63 3.88 3.75 3.7498 -0.31%
Adjusted Per Share Value based on latest NOSH - 114,411
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 251.85 120.70 129.81 109.73 141.97 148.88 167.49 7.02%
EPS 19.63 2.58 -8.92 -23.14 14.66 2.43 -0.97 -
DPS 2.45 2.45 2.45 1.96 2.94 2.94 0.00 -
NAPS 3.6027 3.511 3.463 3.5424 3.8057 3.6682 3.0367 2.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.42 0.90 0.70 0.52 0.79 0.63 0.53 -
P/RPS 0.55 0.74 0.53 0.46 0.55 0.41 0.26 13.28%
P/EPS 7.08 34.73 -7.72 -2.19 5.29 25.41 -44.13 -
EY 14.12 2.88 -12.96 -45.59 18.91 3.94 -2.27 -
DY 1.76 2.78 3.57 3.85 3.80 4.76 0.00 -
P/NAPS 0.39 0.26 0.20 0.14 0.20 0.17 0.14 18.60%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 25/05/11 26/05/10 28/05/09 29/05/08 29/05/07 20/06/06 -
Price 1.38 0.845 0.68 0.54 0.73 0.87 0.58 -
P/RPS 0.54 0.70 0.52 0.48 0.50 0.57 0.28 11.55%
P/EPS 6.88 32.61 -7.50 -2.28 4.89 35.08 -48.30 -
EY 14.53 3.07 -13.34 -43.91 20.47 2.85 -2.07 -
DY 1.81 2.96 3.68 3.70 4.11 3.45 0.00 -
P/NAPS 0.38 0.24 0.19 0.15 0.19 0.23 0.15 16.74%

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