[NOMAD] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -46.97%
YoY- -32.04%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 74,207 75,173 76,173 76,758 78,161 77,713 76,919 -2.36%
PBT 10,534 10,854 4,910 4,862 7,980 8,130 7,674 23.53%
Tax -4,219 -4,323 -2,633 -1,365 -1,386 -1,435 -1,539 95.99%
NP 6,315 6,531 2,277 3,497 6,594 6,695 6,135 1.94%
-
NP to SH 6,315 6,531 2,277 3,497 6,594 6,695 6,135 1.94%
-
Tax Rate 40.05% 39.83% 53.63% 28.07% 17.37% 17.65% 20.05% -
Total Cost 67,892 68,642 73,896 73,261 71,567 71,018 70,784 -2.74%
-
Net Worth 358,013 357,574 387,499 349,336 342,614 351,338 353,491 0.85%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,000 5,000 5,000 4,474 4,474 4,474 4,474 7.69%
Div Payout % 79.18% 76.56% 219.59% 127.95% 67.86% 66.83% 72.94% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 358,013 357,574 387,499 349,336 342,614 351,338 353,491 0.85%
NOSH 222,368 223,484 250,000 226,842 221,041 220,967 223,728 -0.40%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.51% 8.69% 2.99% 4.56% 8.44% 8.62% 7.98% -
ROE 1.76% 1.83% 0.59% 1.00% 1.92% 1.91% 1.74% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.37 33.64 30.47 33.84 35.36 35.17 34.38 -1.97%
EPS 2.84 2.92 0.91 1.54 2.98 3.03 2.74 2.42%
DPS 2.25 2.24 2.00 1.97 2.00 2.00 2.00 8.17%
NAPS 1.61 1.60 1.55 1.54 1.55 1.59 1.58 1.26%
Adjusted Per Share Value based on latest NOSH - 226,842
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.24 33.67 34.12 34.38 35.01 34.81 34.45 -2.35%
EPS 2.83 2.93 1.02 1.57 2.95 3.00 2.75 1.93%
DPS 2.24 2.24 2.24 2.00 2.00 2.00 2.00 7.85%
NAPS 1.6035 1.6015 1.7356 1.5646 1.5345 1.5736 1.5833 0.84%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.80 0.80 0.80 0.79 0.80 0.80 0.74 -
P/RPS 2.40 2.38 2.63 2.33 2.26 2.27 2.15 7.61%
P/EPS 28.17 27.38 87.83 51.25 26.82 26.40 26.99 2.89%
EY 3.55 3.65 1.14 1.95 3.73 3.79 3.71 -2.89%
DY 2.81 2.80 2.50 2.50 2.50 2.50 2.70 2.70%
P/NAPS 0.50 0.50 0.52 0.51 0.52 0.50 0.47 4.21%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 14/08/13 09/05/13 25/02/13 06/11/12 10/08/12 11/05/12 24/02/12 -
Price 0.80 0.78 0.79 0.79 0.79 0.80 0.78 -
P/RPS 2.40 2.32 2.59 2.33 2.23 2.27 2.27 3.78%
P/EPS 28.17 26.69 86.74 51.25 26.48 26.40 28.44 -0.63%
EY 3.55 3.75 1.15 1.95 3.78 3.79 3.52 0.56%
DY 2.81 2.87 2.53 2.50 2.53 2.50 2.56 6.41%
P/NAPS 0.50 0.49 0.51 0.51 0.51 0.50 0.49 1.35%

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