[NAIM] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

25-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 74.1%

YoY- 7.54%

Quarter Report

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Quarter Result
Revenue	120,904	192,401	140,992	155,945	123,353	192,811	144,460	-11.19%
YoY %	-37.16%	36.46%	-9.59%	26.42%	-36.02%	33.47%	-	-
Horiz. %	83.69%	133.19%	97.60%	107.95%	85.39%	133.47%	100.00%	-
PBT	16,944	32,421	50,107	30,296	19,219	30,272	33,483	-36.52%
YoY %	-47.74%	-35.30%	65.39%	57.64%	-36.51%	-9.59%	-	-
Horiz. %	50.60%	96.83%	149.65%	90.48%	57.40%	90.41%	100.00%	-
Tax	-3,992	-9,929	-12,919	-6,350	-5,128	-6,892	-12,115	-52.32%
YoY %	59.79%	23.14%	-103.45%	-23.83%	25.59%	43.11%	-	-
Horiz. %	32.95%	81.96%	106.64%	52.41%	42.33%	56.89%	100.00%	-
NP	12,952	22,492	37,188	23,946	14,091	23,380	21,368	-28.39%
YoY %	-42.42%	-39.52%	55.30%	69.94%	-39.73%	9.42%	-	-
Horiz. %	60.61%	105.26%	174.04%	112.06%	65.94%	109.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,226	22,454	36,941	24,362	13,993	25,083	21,396	-31.16%
YoY %	-45.55%	-39.22%	51.63%	74.10%	-44.21%	17.23%	-	-
Horiz. %	57.14%	104.94%	172.65%	113.86%	65.40%	117.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.56%	30.63%	25.78%	20.96%	26.68%	22.77%	36.18%	-
YoY %	-23.08%	18.81%	23.00%	-21.44%	17.17%	-37.06%	-	-
Horiz. %	65.12%	84.66%	71.25%	57.93%	73.74%	62.94%	100.00%	-
Total Cost	107,952	169,909	103,804	131,999	109,262	169,431	123,092	-8.38%
YoY %	-36.46%	63.68%	-21.36%	20.81%	-35.51%	37.65%	-	-
Horiz. %	87.70%	138.03%	84.33%	107.24%	88.76%	137.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	684,750	474,239	665,838	642,227	629,803	474,274	595,387	9.78%
YoY %	44.39%	-28.78%	3.68%	1.97%	32.79%	-20.34%	-	-
Horiz. %	115.01%	79.65%	111.83%	107.87%	105.78%	79.66%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	-	11,855	11,847	11,849	-	11,856	7,116	-
YoY %	-	0.07%	-0.02%	0.00%	-	66.61%	-	-
Horiz. %	-	166.60%	166.48%	166.51%	-	166.61%	100.00%	-
Div Payout %	-	52.80%	32.07%	48.64%	-	47.27%	33.26%	-
YoY %	-	64.64%	-34.07%	0.00%	-	42.12%	-	-
Horiz. %	-	158.75%	96.42%	146.24%	-	142.12%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	684,750	474,239	665,838	642,227	629,803	474,274	595,387	9.78%
YoY %	44.39%	-28.78%	3.68%	1.97%	32.79%	-20.34%	-	-
Horiz. %	115.01%	79.65%	111.83%	107.87%	105.78%	79.66%	100.00%	-
NOSH	236,937	237,119	236,953	236,984	236,768	237,137	237,206	-0.07%
YoY %	-0.08%	0.07%	-0.01%	0.09%	-0.16%	-0.03%	-	-
Horiz. %	99.89%	99.96%	99.89%	99.91%	99.82%	99.97%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	10.71%	11.69%	26.38%	15.36%	11.42%	12.13%	14.79%	-
YoY %	-8.38%	-55.69%	71.74%	34.50%	-5.85%	-17.99%	-	-
Horiz. %	72.41%	79.04%	178.36%	103.85%	77.21%	82.01%	100.00%	-
ROE	1.79%	4.73%	5.55%	3.79%	2.22%	5.29%	3.59%	-
YoY %	-62.16%	-14.77%	46.44%	70.72%	-58.03%	47.35%	-	-
Horiz. %	49.86%	131.75%	154.60%	105.57%	61.84%	147.35%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	51.03	81.14	59.50	65.80	52.10	81.31	60.90	-11.12%
YoY %	-37.11%	36.37%	-9.57%	26.30%	-35.92%	33.51%	-	-
Horiz. %	83.79%	133.23%	97.70%	108.05%	85.55%	133.51%	100.00%	-
EPS	5.16	9.48	15.59	10.28	5.91	10.59	9.02	-31.11%
YoY %	-45.57%	-39.19%	51.65%	73.94%	-44.19%	17.41%	-	-
Horiz. %	57.21%	105.10%	172.84%	113.97%	65.52%	117.41%	100.00%	-
DPS	0.00	5.00	5.00	5.00	0.00	5.00	3.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	66.67%	-	-
Horiz. %	0.00%	166.67%	166.67%	166.67%	0.00%	166.67%	100.00%	-
NAPS	2.89	2.00	2.81	2.71	2.66	2.00	2.51	9.86%
YoY %	44.50%	-28.83%	3.69%	1.88%	33.00%	-20.32%	-	-
Horiz. %	115.14%	79.68%	111.95%	107.97%	105.98%	79.68%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 236,984
RPS	23.53	37.45	27.44	30.35	24.01	37.53	28.12	-11.21%
YoY %	-37.17%	36.48%	-9.59%	26.41%	-36.02%	33.46%	-	-
Horiz. %	83.68%	133.18%	97.58%	107.93%	85.38%	133.46%	100.00%	-
EPS	2.38	4.37	7.19	4.74	2.72	4.88	4.16	-31.10%
YoY %	-45.54%	-39.22%	51.69%	74.26%	-44.26%	17.31%	-	-
Horiz. %	57.21%	105.05%	172.84%	113.94%	65.38%	117.31%	100.00%	-
DPS	0.00	2.31	2.31	2.31	0.00	2.31	1.39	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	66.19%	-	-
Horiz. %	0.00%	166.19%	166.19%	166.19%	0.00%	166.19%	100.00%	-
NAPS	1.3327	0.923	1.2959	1.25	1.2258	0.9231	1.1588	9.77%
YoY %	44.39%	-28.78%	3.67%	1.97%	32.79%	-20.34%	-	-
Horiz. %	115.01%	79.65%	111.83%	107.87%	105.78%	79.66%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	3.08	3.37	3.52	2.95	3.46	2.94	2.88	-
P/RPS	6.04	4.15	5.92	4.48	6.64	3.62	4.73	17.71%
YoY %	45.54%	-29.90%	32.14%	-32.53%	83.43%	-23.47%	-	-
Horiz. %	127.70%	87.74%	125.16%	94.71%	140.38%	76.53%	100.00%	-
P/EPS	59.69	35.59	22.58	28.70	58.54	27.80	31.93	51.81%
YoY %	67.72%	57.62%	-21.32%	-50.97%	110.58%	-12.93%	-	-
Horiz. %	186.94%	111.46%	70.72%	89.88%	183.34%	87.07%	100.00%	-
EY	1.68	2.81	4.43	3.48	1.71	3.60	3.13	-33.97%
YoY %	-40.21%	-36.57%	27.30%	103.51%	-52.50%	15.02%	-	-
Horiz. %	53.67%	89.78%	141.53%	111.18%	54.63%	115.02%	100.00%	-
DY	0.00	1.48	1.42	1.69	0.00	1.70	1.04	-
YoY %	0.00%	4.23%	-15.98%	0.00%	0.00%	63.46%	-	-
Horiz. %	0.00%	142.31%	136.54%	162.50%	0.00%	163.46%	100.00%	-
P/NAPS	1.07	1.69	1.25	1.09	1.30	1.47	1.15	-4.69%
YoY %	-36.69%	35.20%	14.68%	-16.15%	-11.56%	27.83%	-	-
Horiz. %	93.04%	146.96%	108.70%	94.78%	113.04%	127.83%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/05/11	02/03/11	24/11/10	25/08/10	26/05/10	25/02/10	17/11/09	-
Price	2.51	3.19	3.46	3.26	2.68	3.38	2.95	-
P/RPS	4.92	3.93	5.81	4.95	5.14	4.16	4.84	1.09%
YoY %	25.19%	-32.36%	17.37%	-3.70%	23.56%	-14.05%	-	-
Horiz. %	101.65%	81.20%	120.04%	102.27%	106.20%	85.95%	100.00%	-
P/EPS	48.64	33.69	22.19	31.71	45.35	31.95	32.71	30.31%
YoY %	44.38%	51.83%	-30.02%	-30.08%	41.94%	-2.32%	-	-
Horiz. %	148.70%	103.00%	67.84%	96.94%	138.64%	97.68%	100.00%	-
EY	2.06	2.97	4.51	3.15	2.21	3.13	3.06	-23.20%
YoY %	-30.64%	-34.15%	43.17%	42.53%	-29.39%	2.29%	-	-
Horiz. %	67.32%	97.06%	147.39%	102.94%	72.22%	102.29%	100.00%	-
DY	0.00	1.57	1.45	1.53	0.00	1.48	1.02	-
YoY %	0.00%	8.28%	-5.23%	0.00%	0.00%	45.10%	-	-
Horiz. %	0.00%	153.92%	142.16%	150.00%	0.00%	145.10%	100.00%	-
P/NAPS	0.87	1.60	1.23	1.20	1.01	1.69	1.18	-18.40%
YoY %	-45.63%	30.08%	2.50%	18.81%	-40.24%	43.22%	-	-
Horiz. %	73.73%	135.59%	104.24%	101.69%	85.59%	143.22%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos