[NAIM] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -31.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 90,840 55,932 96,508 89,299 60,403 0 0 -
PBT 26,205 22,614 32,350 16,386 19,432 0 0 -
Tax -8,369 -8,866 -12,745 -5,679 -7,053 0 0 -
NP 17,836 13,748 19,605 10,707 12,379 0 0 -
-
NP to SH 17,836 13,748 19,605 9,164 13,440 0 0 -
-
Tax Rate 31.94% 39.21% 39.40% 34.66% 36.30% - - -
Total Cost 73,004 42,184 76,903 78,592 48,024 0 0 -
-
Net Worth 395,243 377,445 400,102 325,450 310,787 0 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 12,507 - - - 9,261 - - -
Div Payout % 70.13% - - - 68.91% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 395,243 377,445 400,102 325,450 310,787 0 0 -
NOSH 250,154 249,963 250,063 214,112 205,819 0 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 19.63% 24.58% 20.31% 11.99% 20.49% 0.00% 0.00% -
ROE 4.51% 3.64% 4.90% 2.82% 4.32% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 36.31 22.38 38.59 41.71 29.35 0.00 0.00 -
EPS 7.13 5.50 7.84 4.28 6.53 0.00 0.00 -
DPS 5.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.58 1.51 1.60 1.52 1.51 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 214,112
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.15 11.17 19.28 17.84 12.07 0.00 0.00 -
EPS 3.56 2.75 3.92 1.83 2.69 0.00 0.00 -
DPS 2.50 0.00 0.00 0.00 1.85 0.00 0.00 -
NAPS 0.7896 0.7541 0.7993 0.6502 0.6209 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - - -
Price 3.26 3.30 4.00 3.04 2.68 0.00 0.00 -
P/RPS 8.98 14.75 10.36 7.29 9.13 0.00 0.00 -
P/EPS 45.72 60.00 51.02 71.03 41.04 0.00 0.00 -
EY 2.19 1.67 1.96 1.41 2.44 0.00 0.00 -
DY 1.53 0.00 0.00 0.00 1.68 0.00 0.00 -
P/NAPS 2.06 2.19 2.50 2.00 1.77 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 28/10/04 23/08/04 24/05/04 28/01/04 13/11/03 - - -
Price 3.12 3.44 3.08 3.74 3.28 0.00 0.00 -
P/RPS 8.59 15.37 7.98 8.97 11.18 0.00 0.00 -
P/EPS 43.76 62.55 39.29 87.38 50.23 0.00 0.00 -
EY 2.29 1.60 2.55 1.14 1.99 0.00 0.00 -
DY 1.60 0.00 0.00 0.00 1.37 0.00 0.00 -
P/NAPS 1.97 2.28 1.93 2.46 2.17 0.00 0.00 -

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
Post a Comment