[NAIM] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -73.54%
YoY- -6.19%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 423,094 243,208 149,493 71,896 343,710 243,280 152,440 97.12%
PBT 123,128 75,542 54,412 30,736 114,964 81,169 54,964 70.95%
Tax -34,153 -20,064 -14,035 -8,242 -45,469 -29,981 -21,612 35.55%
NP 88,975 55,478 40,377 22,494 69,495 51,188 33,352 92.00%
-
NP to SH 79,145 46,925 33,928 18,391 69,495 51,188 33,352 77.63%
-
Tax Rate 27.74% 26.56% 25.79% 26.82% 39.55% 36.94% 39.32% -
Total Cost 334,119 187,730 109,116 49,402 274,215 192,092 119,088 98.55%
-
Net Worth 454,647 433,115 433,070 430,690 454,397 394,907 377,522 13.15%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 29,650 17,324 17,322 - 29,960 12,497 - -
Div Payout % 37.46% 36.92% 51.06% - 43.11% 24.41% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 454,647 433,115 433,070 430,690 454,397 394,907 377,522 13.15%
NOSH 247,090 247,494 247,469 247,523 249,668 249,941 250,014 -0.77%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 21.03% 22.81% 27.01% 31.29% 20.22% 21.04% 21.88% -
ROE 17.41% 10.83% 7.83% 4.27% 15.29% 12.96% 8.83% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 171.23 98.27 60.41 29.05 137.67 97.33 60.97 98.68%
EPS 32.04 18.96 13.71 7.43 27.84 20.48 13.34 79.05%
DPS 12.00 7.00 7.00 0.00 12.00 5.00 0.00 -
NAPS 1.84 1.75 1.75 1.74 1.82 1.58 1.51 14.04%
Adjusted Per Share Value based on latest NOSH - 247,523
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 84.53 48.59 29.87 14.36 68.67 48.60 30.45 97.15%
EPS 15.81 9.37 6.78 3.67 13.88 10.23 6.66 77.67%
DPS 5.92 3.46 3.46 0.00 5.99 2.50 0.00 -
NAPS 0.9083 0.8653 0.8652 0.8604 0.9078 0.789 0.7542 13.15%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.98 3.08 3.30 3.16 3.20 3.26 3.30 -
P/RPS 1.74 3.13 5.46 10.88 2.32 3.35 5.41 -52.96%
P/EPS 9.30 16.24 24.07 42.53 11.50 15.92 24.74 -47.82%
EY 10.75 6.16 4.15 2.35 8.70 6.28 4.04 91.68%
DY 4.03 2.27 2.12 0.00 3.75 1.53 0.00 -
P/NAPS 1.62 1.76 1.89 1.82 1.76 2.06 2.19 -18.16%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/03/06 28/10/05 26/08/05 25/05/05 17/02/05 28/10/04 23/08/04 -
Price 3.38 3.00 3.14 3.22 3.16 3.12 3.44 -
P/RPS 1.97 3.05 5.20 11.09 2.30 3.21 5.64 -50.30%
P/EPS 10.55 15.82 22.90 43.34 11.35 15.23 25.79 -44.80%
EY 9.48 6.32 4.37 2.31 8.81 6.56 3.88 81.11%
DY 3.55 2.33 2.23 0.00 3.80 1.60 0.00 -
P/NAPS 1.84 1.71 1.79 1.85 1.74 1.97 2.28 -13.28%

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