[NOMAD] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 212.45%
YoY- 15.48%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 78,161 77,713 76,919 75,462 71,999 68,783 67,783 9.97%
PBT 7,980 8,130 7,674 7,103 3,519 2,262 3,857 62.44%
Tax -1,386 -1,435 -1,539 -1,957 -1,872 -314 -205 257.96%
NP 6,594 6,695 6,135 5,146 1,647 1,948 3,652 48.33%
-
NP to SH 6,594 6,695 6,135 5,146 1,647 1,948 3,652 48.33%
-
Tax Rate 17.37% 17.65% 20.05% 27.55% 53.20% 13.88% 5.32% -
Total Cost 71,567 71,018 70,784 70,316 70,352 66,835 64,131 7.59%
-
Net Worth 342,614 351,338 353,491 348,334 355,303 335,416 330,999 2.32%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 4,474 4,474 4,474 6,619 6,619 6,619 6,619 -22.99%
Div Payout % 67.86% 66.83% 72.94% 128.64% 401.94% 339.84% 181.27% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 342,614 351,338 353,491 348,334 355,303 335,416 330,999 2.32%
NOSH 221,041 220,967 223,728 223,291 223,461 208,333 330,999 -23.61%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.44% 8.62% 7.98% 6.82% 2.29% 2.83% 5.39% -
ROE 1.92% 1.91% 1.74% 1.48% 0.46% 0.58% 1.10% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 35.36 35.17 34.38 33.80 32.22 33.02 20.48 43.96%
EPS 2.98 3.03 2.74 2.30 0.74 0.94 1.10 94.45%
DPS 2.00 2.00 2.00 2.96 2.96 3.18 2.00 0.00%
NAPS 1.55 1.59 1.58 1.56 1.59 1.61 1.00 33.96%
Adjusted Per Share Value based on latest NOSH - 223,291
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 35.01 34.81 34.45 33.80 32.25 30.81 30.36 9.97%
EPS 2.95 3.00 2.75 2.30 0.74 0.87 1.64 47.95%
DPS 2.00 2.00 2.00 2.97 2.97 2.97 2.97 -23.19%
NAPS 1.5345 1.5736 1.5833 1.5602 1.5914 1.5023 1.4825 2.32%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.80 0.80 0.74 0.63 0.63 0.61 0.59 -
P/RPS 2.26 2.27 2.15 1.86 1.96 1.85 2.88 -14.93%
P/EPS 26.82 26.40 26.99 27.34 85.48 65.24 53.47 -36.89%
EY 3.73 3.79 3.71 3.66 1.17 1.53 1.87 58.52%
DY 2.50 2.50 2.70 4.71 4.70 5.21 3.39 -18.38%
P/NAPS 0.52 0.50 0.47 0.40 0.40 0.38 0.59 -8.08%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 10/08/12 11/05/12 24/02/12 25/11/11 19/08/11 26/05/11 25/02/11 -
Price 0.79 0.80 0.78 0.68 0.63 0.65 0.58 -
P/RPS 2.23 2.27 2.27 2.01 1.96 1.97 2.83 -14.69%
P/EPS 26.48 26.40 28.44 29.51 85.48 69.52 52.57 -36.71%
EY 3.78 3.79 3.52 3.39 1.17 1.44 1.90 58.24%
DY 2.53 2.50 2.56 4.36 4.70 4.89 3.45 -18.69%
P/NAPS 0.51 0.50 0.49 0.44 0.40 0.40 0.58 -8.22%

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