[NAIM] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -49.97%
YoY- -12.63%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 411,893 425,048 448,792 483,616 612,691 560,386 558,596 -18.33%
PBT 57,158 68,061 76,980 67,776 132,043 132,829 99,030 -30.60%
Tax -9,011 -12,189 -12,906 -15,968 -32,136 -29,609 -22,956 -46.29%
NP 48,147 55,872 64,074 51,808 99,907 103,220 76,074 -26.22%
-
NP to SH 46,628 55,524 62,780 48,904 97,750 100,394 76,710 -28.17%
-
Tax Rate 15.77% 17.91% 16.77% 23.56% 24.34% 22.29% 23.18% -
Total Cost 363,746 369,176 384,718 431,808 512,784 457,166 482,522 -17.12%
-
Net Worth 708,630 703,525 703,609 684,750 701,436 665,770 642,013 6.78%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 18,960 15,791 23,690 - 23,697 31,590 23,690 -13.76%
Div Payout % 40.66% 28.44% 37.74% - 24.24% 31.47% 30.88% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 708,630 703,525 703,609 684,750 701,436 665,770 642,013 6.78%
NOSH 237,000 236,877 236,885 236,937 236,971 236,928 236,905 0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.69% 13.14% 14.28% 10.71% 16.31% 18.42% 13.62% -
ROE 6.58% 7.89% 8.92% 7.14% 13.94% 15.08% 11.95% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 173.79 179.44 189.44 204.11 258.55 236.52 235.79 -18.35%
EPS 19.68 23.44 26.50 20.64 41.25 42.37 32.38 -28.18%
DPS 8.00 6.67 10.00 0.00 10.00 13.33 10.00 -13.78%
NAPS 2.99 2.97 2.97 2.89 2.96 2.81 2.71 6.75%
Adjusted Per Share Value based on latest NOSH - 236,937
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 80.17 82.73 87.35 94.13 119.25 109.07 108.72 -18.33%
EPS 9.08 10.81 12.22 9.52 19.02 19.54 14.93 -28.15%
DPS 3.69 3.07 4.61 0.00 4.61 6.15 4.61 -13.75%
NAPS 1.3792 1.3693 1.3694 1.3327 1.3652 1.2958 1.2495 6.78%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.64 1.68 2.46 3.08 3.37 3.52 2.95 -
P/RPS 0.94 0.94 1.30 1.51 1.30 1.49 1.25 -17.26%
P/EPS 8.34 7.17 9.28 14.92 8.17 8.31 9.11 -5.70%
EY 12.00 13.95 10.77 6.70 12.24 12.04 10.98 6.08%
DY 4.88 3.97 4.07 0.00 2.97 3.79 3.39 27.40%
P/NAPS 0.55 0.57 0.83 1.07 1.14 1.25 1.09 -36.54%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 25/08/11 26/05/11 02/03/11 24/11/10 25/08/10 -
Price 2.21 1.76 1.97 2.51 3.19 3.46 3.26 -
P/RPS 1.27 0.98 1.04 1.23 1.23 1.46 1.38 -5.37%
P/EPS 11.23 7.51 7.43 12.16 7.73 8.17 10.07 7.51%
EY 8.90 13.32 13.45 8.22 12.93 12.25 9.93 -7.02%
DY 3.62 3.79 5.08 0.00 3.13 3.85 3.07 11.57%
P/NAPS 0.74 0.59 0.66 0.87 1.08 1.23 1.20 -27.48%

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