[NAIM] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 50.32%
YoY- -16.32%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 461,791 319,779 134,425 525,997 329,284 214,240 99,434 178.10%
PBT 95,435 64,651 32,740 104,849 70,407 44,574 29,658 117.80%
Tax -27,872 -17,877 -9,240 -29,420 -19,856 -12,296 -8,156 126.70%
NP 67,563 46,774 23,500 75,429 50,551 32,278 21,502 114.37%
-
NP to SH 65,096 44,879 22,674 66,229 44,058 28,712 18,528 130.93%
-
Tax Rate 29.21% 27.65% 28.22% 28.06% 28.20% 27.59% 27.50% -
Total Cost 394,228 273,005 110,925 450,568 278,733 181,962 77,932 194.39%
-
Net Worth 530,448 510,877 501,420 479,145 466,985 452,446 508,420 2.86%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 36,666 17,110 17,121 36,669 36,674 36,684 36,664 0.00%
Div Payout % 56.33% 38.13% 75.51% 55.37% 83.24% 127.77% 197.89% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 530,448 510,877 501,420 479,145 466,985 452,446 508,420 2.86%
NOSH 244,446 244,438 244,595 244,462 244,494 244,565 244,432 0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.63% 14.63% 17.48% 14.34% 15.35% 15.07% 21.62% -
ROE 12.27% 8.78% 4.52% 13.82% 9.43% 6.35% 3.64% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 188.91 130.82 54.96 215.16 134.68 87.60 40.68 178.08%
EPS 26.63 18.36 9.27 27.10 18.02 11.74 7.58 130.92%
DPS 15.00 7.00 7.00 15.00 15.00 15.00 15.00 0.00%
NAPS 2.17 2.09 2.05 1.96 1.91 1.85 2.08 2.86%
Adjusted Per Share Value based on latest NOSH - 244,400
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 89.88 62.24 26.16 102.37 64.09 41.70 19.35 178.13%
EPS 12.67 8.73 4.41 12.89 8.57 5.59 3.61 130.77%
DPS 7.14 3.33 3.33 7.14 7.14 7.14 7.14 0.00%
NAPS 1.0324 0.9943 0.9759 0.9326 0.9089 0.8806 0.9895 2.86%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 5.85 5.20 4.00 3.12 3.00 3.04 3.30 -
P/RPS 3.10 3.97 7.28 1.45 2.23 3.47 8.11 -47.29%
P/EPS 21.97 28.32 43.15 11.52 16.65 25.89 43.54 -36.59%
EY 4.55 3.53 2.32 8.68 6.01 3.86 2.30 57.52%
DY 2.56 1.35 1.75 4.81 5.00 4.93 4.55 -31.82%
P/NAPS 2.70 2.49 1.95 1.59 1.57 1.64 1.59 42.28%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 23/08/07 27/04/07 26/02/07 16/10/06 14/09/06 08/05/06 -
Price 5.35 5.95 4.20 4.50 3.00 3.00 3.54 -
P/RPS 2.83 4.55 7.64 2.09 2.23 3.42 8.70 -52.66%
P/EPS 20.09 32.41 45.31 16.61 16.65 25.55 46.70 -42.98%
EY 4.98 3.09 2.21 6.02 6.01 3.91 2.14 75.51%
DY 2.80 1.18 1.67 3.33 5.00 5.00 4.24 -24.14%
P/NAPS 2.47 2.85 2.05 2.30 1.57 1.62 1.70 28.25%

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