[NAIM] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
14-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 54.97%
YoY- -15.37%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 134,425 525,997 329,284 214,240 99,434 423,094 243,208 -32.67%
PBT 32,740 104,849 70,407 44,574 29,658 123,128 75,542 -42.75%
Tax -9,240 -29,420 -19,856 -12,296 -8,156 -34,153 -20,064 -40.39%
NP 23,500 75,429 50,551 32,278 21,502 88,975 55,478 -43.62%
-
NP to SH 22,674 66,229 44,058 28,712 18,528 79,145 46,925 -38.45%
-
Tax Rate 28.22% 28.06% 28.20% 27.59% 27.50% 27.74% 26.56% -
Total Cost 110,925 450,568 278,733 181,962 77,932 334,119 187,730 -29.60%
-
Net Worth 501,420 479,145 466,985 452,446 508,420 454,647 433,115 10.26%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 17,121 36,669 36,674 36,684 36,664 29,650 17,324 -0.78%
Div Payout % 75.51% 55.37% 83.24% 127.77% 197.89% 37.46% 36.92% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 501,420 479,145 466,985 452,446 508,420 454,647 433,115 10.26%
NOSH 244,595 244,462 244,494 244,565 244,432 247,090 247,494 -0.78%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 17.48% 14.34% 15.35% 15.07% 21.62% 21.03% 22.81% -
ROE 4.52% 13.82% 9.43% 6.35% 3.64% 17.41% 10.83% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 54.96 215.16 134.68 87.60 40.68 171.23 98.27 -32.14%
EPS 9.27 27.10 18.02 11.74 7.58 32.04 18.96 -37.96%
DPS 7.00 15.00 15.00 15.00 15.00 12.00 7.00 0.00%
NAPS 2.05 1.96 1.91 1.85 2.08 1.84 1.75 11.13%
Adjusted Per Share Value based on latest NOSH - 244,220
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 26.86 105.09 65.79 42.80 19.87 84.53 48.59 -32.66%
EPS 4.53 13.23 8.80 5.74 3.70 15.81 9.37 -38.42%
DPS 3.42 7.33 7.33 7.33 7.33 5.92 3.46 -0.77%
NAPS 1.0018 0.9573 0.933 0.9039 1.0157 0.9083 0.8653 10.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.00 3.12 3.00 3.04 3.30 2.98 3.08 -
P/RPS 7.28 1.45 2.23 3.47 8.11 1.74 3.13 75.63%
P/EPS 43.15 11.52 16.65 25.89 43.54 9.30 16.24 91.95%
EY 2.32 8.68 6.01 3.86 2.30 10.75 6.16 -47.87%
DY 1.75 4.81 5.00 4.93 4.55 4.03 2.27 -15.93%
P/NAPS 1.95 1.59 1.57 1.64 1.59 1.62 1.76 7.08%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 27/04/07 26/02/07 16/10/06 14/09/06 08/05/06 20/03/06 28/10/05 -
Price 4.20 4.50 3.00 3.00 3.54 3.38 3.00 -
P/RPS 7.64 2.09 2.23 3.42 8.70 1.97 3.05 84.54%
P/EPS 45.31 16.61 16.65 25.55 46.70 10.55 15.82 101.80%
EY 2.21 6.02 6.01 3.91 2.14 9.48 6.32 -50.39%
DY 1.67 3.33 5.00 5.00 4.24 3.55 2.33 -19.92%
P/NAPS 2.05 2.30 1.57 1.62 1.70 1.84 1.71 12.86%

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