[NAIM] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -65.76%
YoY- 22.38%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 646,024 461,791 319,779 134,425 525,997 329,284 214,240 108.30%
PBT 126,325 95,435 64,651 32,740 104,849 70,407 44,574 99.88%
Tax -46,187 -27,872 -17,877 -9,240 -29,420 -19,856 -12,296 141.05%
NP 80,138 67,563 46,774 23,500 75,429 50,551 32,278 83.04%
-
NP to SH 76,274 65,096 44,879 22,674 66,229 44,058 28,712 91.47%
-
Tax Rate 36.56% 29.21% 27.65% 28.22% 28.06% 28.20% 27.59% -
Total Cost 565,886 394,228 273,005 110,925 450,568 278,733 181,962 112.61%
-
Net Worth 528,130 530,448 510,877 501,420 479,145 466,985 452,446 10.83%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 36,675 36,666 17,110 17,121 36,669 36,674 36,684 -0.01%
Div Payout % 48.08% 56.33% 38.13% 75.51% 55.37% 83.24% 127.77% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 528,130 530,448 510,877 501,420 479,145 466,985 452,446 10.83%
NOSH 244,504 244,446 244,438 244,595 244,462 244,494 244,565 -0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.40% 14.63% 14.63% 17.48% 14.34% 15.35% 15.07% -
ROE 14.44% 12.27% 8.78% 4.52% 13.82% 9.43% 6.35% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 264.22 188.91 130.82 54.96 215.16 134.68 87.60 108.33%
EPS 31.20 26.63 18.36 9.27 27.10 18.02 11.74 91.52%
DPS 15.00 15.00 7.00 7.00 15.00 15.00 15.00 0.00%
NAPS 2.16 2.17 2.09 2.05 1.96 1.91 1.85 10.84%
Adjusted Per Share Value based on latest NOSH - 244,595
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 129.06 92.26 63.89 26.86 105.09 65.79 42.80 108.30%
EPS 15.24 13.01 8.97 4.53 13.23 8.80 5.74 91.40%
DPS 7.33 7.33 3.42 3.42 7.33 7.33 7.33 0.00%
NAPS 1.0551 1.0597 1.0206 1.0018 0.9573 0.933 0.9039 10.83%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.72 5.85 5.20 4.00 3.12 3.00 3.04 -
P/RPS 1.79 3.10 3.97 7.28 1.45 2.23 3.47 -35.60%
P/EPS 15.13 21.97 28.32 43.15 11.52 16.65 25.89 -30.03%
EY 6.61 4.55 3.53 2.32 8.68 6.01 3.86 42.99%
DY 3.18 2.56 1.35 1.75 4.81 5.00 4.93 -25.28%
P/NAPS 2.19 2.70 2.49 1.95 1.59 1.57 1.64 21.20%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 14/11/07 23/08/07 27/04/07 26/02/07 16/10/06 14/09/06 -
Price 3.72 5.35 5.95 4.20 4.50 3.00 3.00 -
P/RPS 1.41 2.83 4.55 7.64 2.09 2.23 3.42 -44.51%
P/EPS 11.92 20.09 32.41 45.31 16.61 16.65 25.55 -39.76%
EY 8.39 4.98 3.09 2.21 6.02 6.01 3.91 66.13%
DY 4.03 2.80 1.18 1.67 3.33 5.00 5.00 -13.35%
P/NAPS 1.72 2.47 2.85 2.05 2.30 1.57 1.62 4.06%

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