[NOMAD] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[NOMAD] THE NOMAD GROUP BHD
Announcement Date
09-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 186.82%
YoY- -2.45%
Quarter Report
Latest QR
Upcoming QR
NOMAD's Result
NOMAD's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 76,291 75,958 74,207 75,173 76,173 76,758 78,161 -1.59%
PBT 7,227 10,380 10,534 10,854 4,910 4,862 7,980 -6.37%
Tax -1,838 -4,031 -4,219 -4,323 -2,633 -1,365 -1,386 20.64%
NP 5,389 6,349 6,315 6,531 2,277 3,497 6,594 -12.55%
-
NP to SH 5,389 6,349 6,315 6,531 2,277 3,497 6,594 -12.55%
-
Tax Rate 25.43% 38.83% 40.05% 39.83% 53.63% 28.07% 17.37% -
Total Cost 70,902 69,609 67,892 68,642 73,896 73,261 71,567 -0.61%
-
Net Worth 346,687 352,071 358,013 357,574 387,499 349,336 342,614 0.78%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 15,614 11,642 5,000 5,000 5,000 4,474 4,474 129.55%
Div Payout % 289.76% 183.38% 79.18% 76.56% 219.59% 127.95% 67.86% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 346,687 352,071 358,013 357,574 387,499 349,336 342,614 0.78%
NOSH 225,121 221,428 222,368 223,484 250,000 226,842 221,041 1.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.06% 8.36% 8.51% 8.69% 2.99% 4.56% 8.44% -
ROE 1.55% 1.80% 1.76% 1.83% 0.59% 1.00% 1.92% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 33.89 34.30 33.37 33.64 30.47 33.84 35.36 -2.78%
EPS 2.39 2.87 2.84 2.92 0.91 1.54 2.98 -13.64%
DPS 7.00 5.26 2.25 2.24 2.00 1.97 2.00 129.99%
NAPS 1.54 1.59 1.61 1.60 1.55 1.54 1.55 -0.42%
Adjusted Per Share Value based on latest NOSH - 223,484
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 34.17 34.02 33.24 33.67 34.12 34.38 35.01 -1.60%
EPS 2.41 2.84 2.83 2.93 1.02 1.57 2.95 -12.57%
DPS 6.99 5.21 2.24 2.24 2.24 2.00 2.00 129.77%
NAPS 1.5528 1.5769 1.6035 1.6015 1.7356 1.5646 1.5345 0.79%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.83 0.805 0.80 0.80 0.80 0.79 0.80 -
P/RPS 2.45 2.35 2.40 2.38 2.63 2.33 2.26 5.51%
P/EPS 34.67 28.08 28.17 27.38 87.83 51.25 26.82 18.61%
EY 2.88 3.56 3.55 3.65 1.14 1.95 3.73 -15.79%
DY 8.43 6.53 2.81 2.80 2.50 2.50 2.50 124.36%
P/NAPS 0.54 0.51 0.50 0.50 0.52 0.51 0.52 2.54%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 14/11/13 14/08/13 09/05/13 25/02/13 06/11/12 10/08/12 -
Price 0.84 0.82 0.80 0.78 0.79 0.79 0.79 -
P/RPS 2.48 2.39 2.40 2.32 2.59 2.33 2.23 7.31%
P/EPS 35.09 28.60 28.17 26.69 86.74 51.25 26.48 20.58%
EY 2.85 3.50 3.55 3.75 1.15 1.95 3.78 -17.11%
DY 8.33 6.41 2.81 2.87 2.53 2.50 2.53 120.83%
P/NAPS 0.55 0.52 0.50 0.49 0.51 0.51 0.51 5.14%

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