[PREMIER] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PREMIER] PREMIER NALFIN BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 192.29%
YoY- 72.32%
Quarter Report
Latest QR
Upcoming QR
PREMIER's Result
PREMIER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 743,492 646,056 554,189 499,297 408,544 381,776 447,930 40.31%
PBT 5,978 3,736 11,057 8,032 2,748 3,472 5,463 6.20%
Tax 0 0 -4,086 0 0 0 1,337 -
NP 5,978 3,736 6,971 8,032 2,748 3,472 6,800 -8.25%
-
NP to SH 5,978 3,736 6,971 8,032 2,748 3,472 6,800 -8.25%
-
Tax Rate 0.00% 0.00% 36.95% 0.00% 0.00% 0.00% -24.47% -
Total Cost 737,514 642,320 547,218 491,265 405,796 378,304 441,130 40.99%
-
Net Worth 167,249 164,117 169,121 168,268 164,209 159,979 161,410 2.40%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 8,731 17,345 - - - - - -
Div Payout % 146.07% 464.29% - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 167,249 164,117 169,121 168,268 164,209 159,979 161,410 2.40%
NOSH 335,842 333,571 336,894 336,536 335,121 333,846 336,271 -0.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.80% 0.58% 1.26% 1.61% 0.67% 0.91% 1.52% -
ROE 3.57% 2.28% 4.12% 4.77% 1.67% 2.17% 4.21% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 221.38 193.68 164.50 148.36 121.91 114.36 133.20 40.44%
EPS 1.78 1.12 2.06 2.39 0.82 1.04 2.02 -8.10%
DPS 2.60 5.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.498 0.492 0.502 0.50 0.49 0.4792 0.48 2.49%
Adjusted Per Share Value based on latest NOSH - 336,956
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 220.62 191.71 164.45 148.16 121.23 113.29 132.92 40.31%
EPS 1.77 1.11 2.07 2.38 0.82 1.03 2.02 -8.45%
DPS 2.59 5.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4963 0.487 0.5018 0.4993 0.4873 0.4747 0.479 2.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.25 0.24 0.23 0.19 0.25 0.19 0.19 -
P/RPS 0.11 0.12 0.14 0.13 0.21 0.17 0.14 -14.88%
P/EPS 14.04 21.43 11.12 7.96 30.49 18.27 9.40 30.76%
EY 7.12 4.67 9.00 12.56 3.28 5.47 10.64 -23.55%
DY 10.40 21.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.46 0.38 0.51 0.40 0.40 16.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 27/02/07 29/11/06 29/08/06 30/05/06 14/03/06 -
Price 0.21 0.23 0.25 0.22 0.19 0.22 0.18 -
P/RPS 0.09 0.12 0.15 0.15 0.16 0.19 0.14 -25.57%
P/EPS 11.80 20.54 12.08 9.22 23.17 21.15 8.90 20.74%
EY 8.48 4.87 8.28 10.85 4.32 4.73 11.23 -17.11%
DY 12.38 22.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.50 0.44 0.39 0.46 0.38 6.91%

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