[NOMAD] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 19.22%
YoY- 67.99%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 76,758 78,161 77,713 76,919 75,462 71,999 68,783 7.56%
PBT 4,862 7,980 8,130 7,674 7,103 3,519 2,262 66.31%
Tax -1,365 -1,386 -1,435 -1,539 -1,957 -1,872 -314 165.64%
NP 3,497 6,594 6,695 6,135 5,146 1,647 1,948 47.55%
-
NP to SH 3,497 6,594 6,695 6,135 5,146 1,647 1,948 47.55%
-
Tax Rate 28.07% 17.37% 17.65% 20.05% 27.55% 53.20% 13.88% -
Total Cost 73,261 71,567 71,018 70,784 70,316 70,352 66,835 6.29%
-
Net Worth 349,336 342,614 351,338 353,491 348,334 355,303 335,416 2.74%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 4,474 4,474 4,474 4,474 6,619 6,619 6,619 -22.92%
Div Payout % 127.95% 67.86% 66.83% 72.94% 128.64% 401.94% 339.84% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 349,336 342,614 351,338 353,491 348,334 355,303 335,416 2.74%
NOSH 226,842 221,041 220,967 223,728 223,291 223,461 208,333 5.82%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.56% 8.44% 8.62% 7.98% 6.82% 2.29% 2.83% -
ROE 1.00% 1.92% 1.91% 1.74% 1.48% 0.46% 0.58% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 33.84 35.36 35.17 34.38 33.80 32.22 33.02 1.64%
EPS 1.54 2.98 3.03 2.74 2.30 0.74 0.94 38.84%
DPS 1.97 2.00 2.00 2.00 2.96 2.96 3.18 -27.26%
NAPS 1.54 1.55 1.59 1.58 1.56 1.59 1.61 -2.91%
Adjusted Per Share Value based on latest NOSH - 223,728
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 34.38 35.01 34.81 34.45 33.80 32.25 30.81 7.56%
EPS 1.57 2.95 3.00 2.75 2.30 0.74 0.87 48.06%
DPS 2.00 2.00 2.00 2.00 2.97 2.97 2.97 -23.11%
NAPS 1.5646 1.5345 1.5736 1.5833 1.5602 1.5914 1.5023 2.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.79 0.80 0.80 0.74 0.63 0.63 0.61 -
P/RPS 2.33 2.26 2.27 2.15 1.86 1.96 1.85 16.57%
P/EPS 51.25 26.82 26.40 26.99 27.34 85.48 65.24 -14.82%
EY 1.95 3.73 3.79 3.71 3.66 1.17 1.53 17.49%
DY 2.50 2.50 2.50 2.70 4.71 4.70 5.21 -38.62%
P/NAPS 0.51 0.52 0.50 0.47 0.40 0.40 0.38 21.60%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 06/11/12 10/08/12 11/05/12 24/02/12 25/11/11 19/08/11 26/05/11 -
Price 0.79 0.79 0.80 0.78 0.68 0.63 0.65 -
P/RPS 2.33 2.23 2.27 2.27 2.01 1.96 1.97 11.80%
P/EPS 51.25 26.48 26.40 28.44 29.51 85.48 69.52 -18.34%
EY 1.95 3.78 3.79 3.52 3.39 1.17 1.44 22.33%
DY 2.50 2.53 2.50 2.56 4.36 4.70 4.89 -35.98%
P/NAPS 0.51 0.51 0.50 0.49 0.44 0.40 0.40 17.52%

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