[NAIM] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -14.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 287,584 343,710 324,373 304,880 386,032 265,990 235,588 14.20%
PBT 122,944 114,964 108,225 109,928 129,400 71,149 73,536 40.82%
Tax -32,968 -45,469 -39,974 -43,224 -50,980 -48,063 -57,030 -30.58%
NP 89,976 69,495 68,250 66,704 78,420 23,086 16,505 209.42%
-
NP to SH 73,564 69,495 68,250 66,704 78,420 44,576 48,589 31.81%
-
Tax Rate 26.82% 39.55% 36.94% 39.32% 39.40% 67.55% 77.55% -
Total Cost 197,608 274,215 256,122 238,176 307,612 242,904 219,082 -6.64%
-
Net Worth 430,690 454,397 394,907 377,522 400,102 602,807 842,686 -36.04%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 29,960 16,662 - - 17,846 33,484 -
Div Payout % - 43.11% 24.41% - - 40.04% 68.91% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 430,690 454,397 394,907 377,522 400,102 602,807 842,686 -36.04%
NOSH 247,523 249,668 249,941 250,014 250,063 396,583 558,070 -41.81%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 31.29% 20.22% 21.04% 21.88% 20.31% 8.68% 7.01% -
ROE 17.08% 15.29% 17.28% 17.67% 19.60% 7.39% 5.77% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 116.18 137.67 129.78 121.94 154.37 67.07 42.21 96.28%
EPS 29.72 27.84 27.31 26.68 31.36 11.24 8.71 126.47%
DPS 0.00 12.00 6.67 0.00 0.00 4.50 6.00 -
NAPS 1.74 1.82 1.58 1.51 1.60 1.52 1.51 9.90%
Adjusted Per Share Value based on latest NOSH - 249,963
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 57.45 68.67 64.80 60.91 77.12 53.14 47.07 14.19%
EPS 14.70 13.88 13.64 13.33 15.67 8.91 9.71 31.81%
DPS 0.00 5.99 3.33 0.00 0.00 3.57 6.69 -
NAPS 0.8604 0.9078 0.789 0.7542 0.7993 1.2043 1.6835 -36.05%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 3.16 3.20 3.26 3.30 4.00 3.04 2.68 -
P/RPS 2.72 2.32 2.51 2.71 2.59 4.53 6.35 -43.14%
P/EPS 10.63 11.50 11.94 12.37 12.76 27.05 30.78 -50.74%
EY 9.41 8.70 8.38 8.08 7.84 3.70 3.25 103.01%
DY 0.00 3.75 2.04 0.00 0.00 1.48 2.24 -
P/NAPS 1.82 1.76 2.06 2.19 2.50 2.00 1.77 1.87%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 17/02/05 28/10/04 23/08/04 24/05/04 28/01/04 13/11/03 -
Price 3.22 3.16 3.12 3.44 3.08 3.74 3.28 -
P/RPS 2.77 2.30 2.40 2.82 2.00 5.58 7.77 -49.69%
P/EPS 10.83 11.35 11.43 12.89 9.82 33.27 37.67 -56.40%
EY 9.23 8.81 8.75 7.76 10.18 3.01 2.65 129.60%
DY 0.00 3.80 2.14 0.00 0.00 1.20 1.83 -
P/NAPS 1.85 1.74 1.97 2.28 1.93 2.46 2.17 -10.08%

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