[NOMAD] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
11-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 9.13%
YoY- 243.69%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 76,173 76,758 78,161 77,713 76,919 75,462 71,999 3.81%
PBT 4,910 4,862 7,980 8,130 7,674 7,103 3,519 24.73%
Tax -2,633 -1,365 -1,386 -1,435 -1,539 -1,957 -1,872 25.40%
NP 2,277 3,497 6,594 6,695 6,135 5,146 1,647 23.98%
-
NP to SH 2,277 3,497 6,594 6,695 6,135 5,146 1,647 23.98%
-
Tax Rate 53.63% 28.07% 17.37% 17.65% 20.05% 27.55% 53.20% -
Total Cost 73,896 73,261 71,567 71,018 70,784 70,316 70,352 3.31%
-
Net Worth 387,499 349,336 342,614 351,338 353,491 348,334 355,303 5.92%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 5,000 4,474 4,474 4,474 4,474 6,619 6,619 -16.98%
Div Payout % 219.59% 127.95% 67.86% 66.83% 72.94% 128.64% 401.94% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 387,499 349,336 342,614 351,338 353,491 348,334 355,303 5.92%
NOSH 250,000 226,842 221,041 220,967 223,728 223,291 223,461 7.73%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.99% 4.56% 8.44% 8.62% 7.98% 6.82% 2.29% -
ROE 0.59% 1.00% 1.92% 1.91% 1.74% 1.48% 0.46% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 30.47 33.84 35.36 35.17 34.38 33.80 32.22 -3.63%
EPS 0.91 1.54 2.98 3.03 2.74 2.30 0.74 14.70%
DPS 2.00 1.97 2.00 2.00 2.00 2.96 2.96 -22.90%
NAPS 1.55 1.54 1.55 1.59 1.58 1.56 1.59 -1.67%
Adjusted Per Share Value based on latest NOSH - 220,967
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 34.12 34.38 35.01 34.81 34.45 33.80 32.25 3.81%
EPS 1.02 1.57 2.95 3.00 2.75 2.30 0.74 23.73%
DPS 2.24 2.00 2.00 2.00 2.00 2.97 2.97 -17.07%
NAPS 1.7356 1.5646 1.5345 1.5736 1.5833 1.5602 1.5914 5.92%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.80 0.79 0.80 0.80 0.74 0.63 0.63 -
P/RPS 2.63 2.33 2.26 2.27 2.15 1.86 1.96 21.54%
P/EPS 87.83 51.25 26.82 26.40 26.99 27.34 85.48 1.81%
EY 1.14 1.95 3.73 3.79 3.71 3.66 1.17 -1.70%
DY 2.50 2.50 2.50 2.50 2.70 4.71 4.70 -34.22%
P/NAPS 0.52 0.51 0.52 0.50 0.47 0.40 0.40 19.01%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 06/11/12 10/08/12 11/05/12 24/02/12 25/11/11 19/08/11 -
Price 0.79 0.79 0.79 0.80 0.78 0.68 0.63 -
P/RPS 2.59 2.33 2.23 2.27 2.27 2.01 1.96 20.31%
P/EPS 86.74 51.25 26.48 26.40 28.44 29.51 85.48 0.97%
EY 1.15 1.95 3.78 3.79 3.52 3.39 1.17 -1.13%
DY 2.53 2.50 2.53 2.50 2.56 4.36 4.70 -33.70%
P/NAPS 0.51 0.51 0.51 0.50 0.49 0.44 0.40 17.49%

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