[NAIM] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
08-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -76.59%
YoY- 0.74%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 525,997 329,284 214,240 99,434 423,094 243,208 149,493 130.80%
PBT 104,849 70,407 44,574 29,658 123,128 75,542 54,412 54.66%
Tax -29,420 -19,856 -12,296 -8,156 -34,153 -20,064 -14,035 63.56%
NP 75,429 50,551 32,278 21,502 88,975 55,478 40,377 51.51%
-
NP to SH 66,229 44,058 28,712 18,528 79,145 46,925 33,928 56.00%
-
Tax Rate 28.06% 28.20% 27.59% 27.50% 27.74% 26.56% 25.79% -
Total Cost 450,568 278,733 181,962 77,932 334,119 187,730 109,116 156.71%
-
Net Worth 479,145 466,985 452,446 508,420 454,647 433,115 433,070 6.95%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 36,669 36,674 36,684 36,664 29,650 17,324 17,322 64.64%
Div Payout % 55.37% 83.24% 127.77% 197.89% 37.46% 36.92% 51.06% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 479,145 466,985 452,446 508,420 454,647 433,115 433,070 6.95%
NOSH 244,462 244,494 244,565 244,432 247,090 247,494 247,469 -0.80%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 14.34% 15.35% 15.07% 21.62% 21.03% 22.81% 27.01% -
ROE 13.82% 9.43% 6.35% 3.64% 17.41% 10.83% 7.83% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 215.16 134.68 87.60 40.68 171.23 98.27 60.41 132.68%
EPS 27.10 18.02 11.74 7.58 32.04 18.96 13.71 57.30%
DPS 15.00 15.00 15.00 15.00 12.00 7.00 7.00 65.98%
NAPS 1.96 1.91 1.85 2.08 1.84 1.75 1.75 7.82%
Adjusted Per Share Value based on latest NOSH - 244,432
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 102.37 64.09 41.70 19.35 82.35 47.34 29.10 130.77%
EPS 12.89 8.57 5.59 3.61 15.40 9.13 6.60 56.05%
DPS 7.14 7.14 7.14 7.14 5.77 3.37 3.37 64.73%
NAPS 0.9326 0.9089 0.8806 0.9895 0.8849 0.843 0.8429 6.95%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.12 3.00 3.04 3.30 2.98 3.08 3.30 -
P/RPS 1.45 2.23 3.47 8.11 1.74 3.13 5.46 -58.58%
P/EPS 11.52 16.65 25.89 43.54 9.30 16.24 24.07 -38.73%
EY 8.68 6.01 3.86 2.30 10.75 6.16 4.15 63.32%
DY 4.81 5.00 4.93 4.55 4.03 2.27 2.12 72.40%
P/NAPS 1.59 1.57 1.64 1.59 1.62 1.76 1.89 -10.85%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 16/10/06 14/09/06 08/05/06 20/03/06 28/10/05 26/08/05 -
Price 4.50 3.00 3.00 3.54 3.38 3.00 3.14 -
P/RPS 2.09 2.23 3.42 8.70 1.97 3.05 5.20 -45.44%
P/EPS 16.61 16.65 25.55 46.70 10.55 15.82 22.90 -19.22%
EY 6.02 6.01 3.91 2.14 9.48 6.32 4.37 23.73%
DY 3.33 5.00 5.00 4.24 3.55 2.33 2.23 30.54%
P/NAPS 2.30 1.57 1.62 1.70 1.84 1.71 1.79 18.13%

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