[NAIM] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 50.48%
YoY- 5.86%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 374,109 229,649 95,307 523,717 380,591 250,258 116,315 117.73%
PBT 85,260 51,777 21,550 104,304 74,608 53,111 29,138 104.44%
Tax -23,650 -11,535 -4,762 -21,237 -18,654 -12,854 -7,126 122.33%
NP 61,610 40,242 16,788 83,067 55,954 40,257 22,012 98.48%
-
NP to SH 59,898 38,502 15,848 80,747 53,658 38,775 21,124 100.20%
-
Tax Rate 27.74% 22.28% 22.10% 20.36% 25.00% 24.20% 24.46% -
Total Cost 312,499 189,407 78,519 440,650 324,637 210,001 94,303 122.10%
-
Net Worth 595,185 581,207 571,761 569,410 550,213 564,399 552,549 5.07%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 18,970 11,861 - 31,499 19,476 19,546 - -
Div Payout % 31.67% 30.81% - 39.01% 36.30% 50.41% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 595,185 581,207 571,761 569,410 550,213 564,399 552,549 5.07%
NOSH 237,125 237,227 237,245 242,302 243,457 244,328 244,490 -2.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 16.47% 17.52% 17.61% 15.86% 14.70% 16.09% 18.92% -
ROE 10.06% 6.62% 2.77% 14.18% 9.75% 6.87% 3.82% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 157.77 96.81 40.17 216.14 156.33 102.43 47.57 122.23%
EPS 25.26 16.23 6.68 33.32 22.04 15.87 8.64 104.32%
DPS 8.00 5.00 0.00 13.00 8.00 8.00 0.00 -
NAPS 2.51 2.45 2.41 2.35 2.26 2.31 2.26 7.23%
Adjusted Per Share Value based on latest NOSH - 242,630
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 74.74 45.88 19.04 104.63 76.04 50.00 23.24 117.72%
EPS 11.97 7.69 3.17 16.13 10.72 7.75 4.22 100.25%
DPS 3.79 2.37 0.00 6.29 3.89 3.91 0.00 -
NAPS 1.1891 1.1612 1.1423 1.1376 1.0992 1.1276 1.1039 5.07%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.88 1.88 1.14 1.44 2.82 3.50 3.76 -
P/RPS 1.83 1.94 2.84 0.67 1.80 3.42 7.90 -62.24%
P/EPS 11.40 11.58 17.07 4.32 12.79 22.05 43.52 -59.02%
EY 8.77 8.63 5.86 23.14 7.82 4.53 2.30 143.87%
DY 2.78 2.66 0.00 9.03 2.84 2.29 0.00 -
P/NAPS 1.15 0.77 0.47 0.61 1.25 1.52 1.66 -21.68%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 26/08/09 26/05/09 25/02/09 31/10/08 06/08/08 24/04/08 -
Price 2.95 2.72 1.83 1.23 2.35 2.85 4.02 -
P/RPS 1.87 2.81 4.56 0.57 1.50 2.78 8.45 -63.37%
P/EPS 11.68 16.76 27.40 3.69 10.66 17.96 46.53 -60.17%
EY 8.56 5.97 3.65 27.09 9.38 5.57 2.15 150.99%
DY 2.71 1.84 0.00 10.57 3.40 2.81 0.00 -
P/NAPS 1.18 1.11 0.76 0.52 1.04 1.23 1.78 -23.95%

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