NILAI RESOURCES GROUP BERHAD

KLSE (MYR): NILAI (5339)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

1.49

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 174,481 306,105 284,982 151,905 137,534 182,509 130,303 162,207 162,321 452,704 330,429 273,004 0.47%
PBT 14,320 62,151 58,763 10,014 8,742 18,902 2,682 7,269 1,820 9,792 -8,970 -9,934 -
Tax -4,625 -10,523 -11,093 -3,946 -7,374 -6,316 -1,115 -6,336 6,009 -2,530 -3,108 1,139 -
NP 9,694 51,628 47,670 6,068 1,368 12,586 1,567 933 7,829 7,262 -12,078 -8,795 -
-
NP to SH 6,368 25,614 21,619 4,677 -12,909 -7,754 169 -4 2,393 7,262 -12,078 -8,795 -
-
Tax Rate 32.30% 16.93% 18.88% 39.40% 84.35% 33.41% 41.57% 87.16% -330.16% 25.84% - - -
Total Cost 164,786 254,477 237,312 145,837 136,166 169,923 128,736 161,274 154,492 445,442 342,507 281,799 -1.88%
-
Net Worth 420,798 422,155 419,830 401,623 400,390 413,926 422,329 448,800 428,274 555,162 420,360 438,145 -0.47%
Dividend
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 2,851 2,852 2,852 2,851 2,280 3,405 3,600 - 3,421 3,420 3,414 -1.97%
Div Payout % - 11.13% 13.19% 60.99% 0.00% 0.00% 2,015.31% 0.00% - 47.11% 0.00% 0.00% -
Equity
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 420,798 422,155 419,830 401,623 400,390 413,926 422,329 448,800 428,274 555,162 420,360 438,145 -0.47%
NOSH 115,922 116,296 114,084 114,097 114,071 114,029 113,529 120,000 113,842 114,040 114,005 113,804 0.02%
Ratio Analysis
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.56% 16.87% 16.73% 3.99% 0.99% 6.90% 1.20% 0.58% 4.82% 1.60% -3.66% -3.22% -
ROE 1.51% 6.07% 5.15% 1.16% -3.22% -1.87% 0.04% 0.00% 0.56% 1.31% -2.87% -2.01% -
Per Share
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 150.52 263.21 249.80 133.14 120.57 160.05 114.77 135.17 142.58 396.97 289.84 239.89 0.45%
EPS 5.49 22.02 18.95 4.10 -11.32 -6.80 0.15 0.00 2.10 6.37 -10.59 -7.72 -
DPS 0.00 2.45 2.50 2.50 2.50 2.00 3.00 3.00 0.00 3.00 3.00 3.00 -2.00%
NAPS 3.63 3.63 3.68 3.52 3.51 3.63 3.72 3.74 3.762 4.8681 3.6872 3.85 -0.50%
Adjusted Per Share Value based on latest NOSH - 115,922
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 150.03 263.21 245.05 130.62 118.26 156.93 112.04 139.48 139.58 389.27 284.13 234.75 0.47%
EPS 5.48 22.02 18.59 4.02 -11.10 -6.67 0.15 0.00 2.06 6.24 -10.39 -7.56 -
DPS 0.00 2.45 2.45 2.45 2.45 1.96 2.93 3.10 0.00 2.94 2.94 2.94 -2.00%
NAPS 3.6183 3.63 3.61 3.4535 3.4429 3.5592 3.6315 3.8591 3.6826 4.7737 3.6146 3.7675 -0.47%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/09/12 28/09/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.47 1.47 1.23 0.88 0.56 0.78 0.75 0.56 0.50 0.67 0.83 0.89 -
P/RPS 0.98 0.56 0.49 0.66 0.46 0.49 0.65 0.41 0.35 0.17 0.29 0.37 3.16%
P/EPS 26.76 6.67 6.49 21.47 -4.95 -11.47 503.83 -16,800.00 23.79 10.52 -7.83 -11.52 -
EY 3.74 14.98 15.41 4.66 -20.21 -8.72 0.20 -0.01 4.20 9.50 -12.76 -8.68 -
DY 0.00 1.67 2.03 2.84 4.46 2.56 4.00 5.36 0.00 4.48 3.61 3.37 -5.47%
P/NAPS 0.40 0.40 0.33 0.25 0.16 0.21 0.20 0.15 0.13 0.14 0.23 0.23 4.09%
Price Multiplier on Announcement Date
AQR T4Q 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 21/11/12 21/11/12 10/02/12 28/02/11 24/02/10 26/02/09 28/02/08 27/02/07 27/02/06 24/02/05 26/02/04 26/02/03 -
Price 1.49 1.49 1.28 0.88 0.71 0.56 0.89 0.59 0.58 0.67 0.94 0.80 -
P/RPS 0.99 0.57 0.51 0.66 0.59 0.35 0.78 0.44 0.41 0.17 0.32 0.33 4.95%
P/EPS 27.12 6.77 6.75 21.47 -6.27 -8.24 597.88 -17,700.00 27.59 10.52 -8.87 -10.35 -
EY 3.69 14.78 14.80 4.66 -15.94 -12.14 0.17 -0.01 3.62 9.50 -11.27 -9.66 -
DY 0.00 1.65 1.95 2.84 3.52 3.57 3.37 5.08 0.00 4.48 3.19 3.75 -7.00%
P/NAPS 0.41 0.41 0.35 0.25 0.20 0.15 0.24 0.16 0.15 0.14 0.25 0.21 5.83%

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 2 of 2 comments

williamliz

Nilai Resources Group Berhad operates in three areas: real estate development; education, hospitality and entertainment. In which the entertainment segment is extremely prominent with https://fivenightsatfreddys4.com

2023-09-08 15:10

menan58

I am an enthusiastic user of your service I really found many markets from your i3investor website which is very necessary for me and also go further in future days and get some informative gifts in free time http://www.techbnnews.com

2024-01-21 21:24

Post a Comment