[NAIM] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 45.05%
YoY- 47.75%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 250,258 116,315 646,024 461,791 319,779 134,425 525,997 -39.08%
PBT 53,111 29,138 126,325 95,435 64,651 32,740 104,849 -36.48%
Tax -12,854 -7,126 -46,187 -27,872 -17,877 -9,240 -29,420 -42.45%
NP 40,257 22,012 80,138 67,563 46,774 23,500 75,429 -34.22%
-
NP to SH 38,775 21,124 76,274 65,096 44,879 22,674 66,229 -30.03%
-
Tax Rate 24.20% 24.46% 36.56% 29.21% 27.65% 28.22% 28.06% -
Total Cost 210,001 94,303 565,886 394,228 273,005 110,925 450,568 -39.91%
-
Net Worth 564,399 552,549 528,130 530,448 510,877 501,420 479,145 11.54%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 19,546 - 36,675 36,666 17,110 17,121 36,669 -34.28%
Div Payout % 50.41% - 48.08% 56.33% 38.13% 75.51% 55.37% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 564,399 552,549 528,130 530,448 510,877 501,420 479,145 11.54%
NOSH 244,328 244,490 244,504 244,446 244,438 244,595 244,462 -0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.09% 18.92% 12.40% 14.63% 14.63% 17.48% 14.34% -
ROE 6.87% 3.82% 14.44% 12.27% 8.78% 4.52% 13.82% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 102.43 47.57 264.22 188.91 130.82 54.96 215.16 -39.05%
EPS 15.87 8.64 31.20 26.63 18.36 9.27 27.10 -30.02%
DPS 8.00 0.00 15.00 15.00 7.00 7.00 15.00 -34.25%
NAPS 2.31 2.26 2.16 2.17 2.09 2.05 1.96 11.58%
Adjusted Per Share Value based on latest NOSH - 244,461
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 48.71 22.64 125.73 89.88 62.24 26.16 102.37 -39.07%
EPS 7.55 4.11 14.85 12.67 8.73 4.41 12.89 -30.01%
DPS 3.80 0.00 7.14 7.14 3.33 3.33 7.14 -34.35%
NAPS 1.0985 1.0754 1.0279 1.0324 0.9943 0.9759 0.9326 11.54%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.50 3.76 4.72 5.85 5.20 4.00 3.12 -
P/RPS 3.42 7.90 1.79 3.10 3.97 7.28 1.45 77.28%
P/EPS 22.05 43.52 15.13 21.97 28.32 43.15 11.52 54.22%
EY 4.53 2.30 6.61 4.55 3.53 2.32 8.68 -35.20%
DY 2.29 0.00 3.18 2.56 1.35 1.75 4.81 -39.05%
P/NAPS 1.52 1.66 2.19 2.70 2.49 1.95 1.59 -2.95%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 06/08/08 24/04/08 28/02/08 14/11/07 23/08/07 27/04/07 26/02/07 -
Price 2.85 4.02 3.72 5.35 5.95 4.20 4.50 -
P/RPS 2.78 8.45 1.41 2.83 4.55 7.64 2.09 20.96%
P/EPS 17.96 46.53 11.92 20.09 32.41 45.31 16.61 5.35%
EY 5.57 2.15 8.39 4.98 3.09 2.21 6.02 -5.05%
DY 2.81 0.00 4.03 2.80 1.18 1.67 3.33 -10.71%
P/NAPS 1.23 1.78 1.72 2.47 2.85 2.05 2.30 -34.14%

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