[NAIM] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 36.94%
YoY- 22.38%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 646,024 615,721 639,558 537,700 525,997 439,045 428,480 31.38%
PBT 126,325 127,246 129,302 130,960 104,849 93,876 89,148 26.07%
Tax -46,187 -37,162 -35,754 -36,960 -29,420 -26,474 -24,592 52.04%
NP 80,138 90,084 93,548 94,000 75,429 67,401 64,556 15.45%
-
NP to SH 76,274 86,794 89,758 90,696 66,229 58,744 57,424 20.77%
-
Tax Rate 36.56% 29.20% 27.65% 28.22% 28.06% 28.20% 27.59% -
Total Cost 565,886 525,637 546,010 443,700 450,568 371,644 363,924 34.11%
-
Net Worth 528,130 530,448 510,877 501,420 479,145 466,985 452,446 10.83%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 36,675 48,889 34,221 68,486 36,669 48,899 73,369 -36.93%
Div Payout % 48.08% 56.33% 38.13% 75.51% 55.37% 83.24% 127.77% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 528,130 530,448 510,877 501,420 479,145 466,985 452,446 10.83%
NOSH 244,504 244,446 244,438 244,595 244,462 244,495 244,565 -0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.40% 14.63% 14.63% 17.48% 14.34% 15.35% 15.07% -
ROE 14.44% 16.36% 17.57% 18.09% 13.82% 12.58% 12.69% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 264.22 251.88 261.64 219.83 215.16 179.57 175.20 31.41%
EPS 31.20 35.51 36.72 37.08 27.10 24.03 23.48 20.80%
DPS 15.00 20.00 14.00 28.00 15.00 20.00 30.00 -36.92%
NAPS 2.16 2.17 2.09 2.05 1.96 1.91 1.85 10.84%
Adjusted Per Share Value based on latest NOSH - 244,595
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 129.06 123.01 127.77 107.42 105.09 87.71 85.60 31.38%
EPS 15.24 17.34 17.93 18.12 13.23 11.74 11.47 20.79%
DPS 7.33 9.77 6.84 13.68 7.33 9.77 14.66 -36.92%
NAPS 1.0551 1.0597 1.0206 1.0018 0.9573 0.933 0.9039 10.83%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.72 5.85 5.20 4.00 3.12 3.00 3.04 -
P/RPS 1.79 2.32 1.99 1.82 1.45 1.67 1.74 1.90%
P/EPS 15.13 16.48 14.16 10.79 11.52 12.49 12.95 10.89%
EY 6.61 6.07 7.06 9.27 8.68 8.01 7.72 -9.80%
DY 3.18 3.42 2.69 7.00 4.81 6.67 9.87 -52.90%
P/NAPS 2.19 2.70 2.49 1.95 1.59 1.57 1.64 21.20%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 14/11/07 23/08/07 27/04/07 26/02/07 16/10/06 14/09/06 -
Price 3.72 5.35 5.95 4.20 4.50 3.00 3.00 -
P/RPS 1.41 2.12 2.27 1.91 2.09 1.67 1.71 -12.03%
P/EPS 11.92 15.07 16.20 11.33 16.61 12.49 12.78 -4.52%
EY 8.39 6.64 6.17 8.83 6.02 8.01 7.83 4.69%
DY 4.03 3.74 2.35 6.67 3.33 6.67 10.00 -45.35%
P/NAPS 1.72 2.47 2.85 2.05 2.30 1.57 1.62 4.06%

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