[NAIM] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 32.66%
YoY- -44.69%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 214,747 94,155 411,893 318,786 224,396 120,904 612,691 -50.32%
PBT 59,738 22,983 57,158 51,046 38,490 16,944 132,043 -41.09%
Tax -10,035 -6,125 -9,011 -9,142 -6,453 -3,992 -32,136 -54.00%
NP 49,703 16,858 48,147 41,904 32,037 12,952 99,907 -37.24%
-
NP to SH 47,320 16,078 46,628 41,643 31,390 12,226 97,750 -38.37%
-
Tax Rate 16.80% 26.65% 15.77% 17.91% 16.77% 23.56% 24.34% -
Total Cost 165,044 77,297 363,746 276,882 192,359 107,952 512,784 -53.06%
-
Net Worth 744,040 719,839 708,630 703,525 703,609 684,750 701,436 4.01%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 14,217 - 18,960 11,843 11,845 - 23,697 -28.88%
Div Payout % 30.05% - 40.66% 28.44% 37.74% - 24.24% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 744,040 719,839 708,630 703,525 703,609 684,750 701,436 4.01%
NOSH 236,955 236,789 237,000 236,877 236,885 236,937 236,971 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 23.14% 17.90% 11.69% 13.14% 14.28% 10.71% 16.31% -
ROE 6.36% 2.23% 6.58% 5.92% 4.46% 1.79% 13.94% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 90.63 39.76 173.79 134.58 94.72 51.03 258.55 -50.31%
EPS 19.97 6.79 19.68 17.58 13.25 5.16 41.25 -38.37%
DPS 6.00 0.00 8.00 5.00 5.00 0.00 10.00 -28.88%
NAPS 3.14 3.04 2.99 2.97 2.97 2.89 2.96 4.01%
Adjusted Per Share Value based on latest NOSH - 236,789
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 42.90 18.81 82.29 63.69 44.83 24.15 122.41 -50.32%
EPS 9.45 3.21 9.32 8.32 6.27 2.44 19.53 -38.39%
DPS 2.84 0.00 3.79 2.37 2.37 0.00 4.73 -28.85%
NAPS 1.4865 1.4381 1.4157 1.4055 1.4057 1.368 1.4013 4.01%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.73 1.88 1.64 1.68 2.46 3.08 3.37 -
P/RPS 1.91 4.73 0.94 1.25 2.60 6.04 1.30 29.26%
P/EPS 8.66 27.69 8.34 9.56 18.57 59.69 8.17 3.96%
EY 11.54 3.61 12.00 10.46 5.39 1.68 12.24 -3.85%
DY 3.47 0.00 4.88 2.98 2.03 0.00 2.97 10.94%
P/NAPS 0.55 0.62 0.55 0.57 0.83 1.07 1.14 -38.51%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 25/05/12 29/02/12 24/11/11 25/08/11 26/05/11 02/03/11 -
Price 1.87 1.72 2.21 1.76 1.97 2.51 3.19 -
P/RPS 2.06 4.33 1.27 1.31 2.08 4.92 1.23 41.07%
P/EPS 9.36 25.33 11.23 10.01 14.87 48.64 7.73 13.61%
EY 10.68 3.95 8.90 9.99 6.73 2.06 12.93 -11.97%
DY 3.21 0.00 3.62 2.84 2.54 0.00 3.13 1.69%
P/NAPS 0.60 0.57 0.74 0.59 0.66 0.87 1.08 -32.44%

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