[NAIM] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 17.23%
YoY- -7.41%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 140,992 155,945 123,353 192,811 144,460 134,342 95,307 29.80%
PBT 50,107 30,296 19,219 30,272 33,483 30,227 21,550 75.41%
Tax -12,919 -6,350 -5,128 -6,892 -12,115 -6,773 -4,762 94.39%
NP 37,188 23,946 14,091 23,380 21,368 23,454 16,788 69.84%
-
NP to SH 36,941 24,362 13,993 25,083 21,396 22,654 15,848 75.71%
-
Tax Rate 25.78% 20.96% 26.68% 22.77% 36.18% 22.41% 22.10% -
Total Cost 103,804 131,999 109,262 169,431 123,092 110,888 78,519 20.43%
-
Net Worth 665,838 642,227 629,803 474,274 595,387 581,175 571,761 10.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 11,847 11,849 - 11,856 7,116 11,860 - -
Div Payout % 32.07% 48.64% - 47.27% 33.26% 52.36% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 665,838 642,227 629,803 474,274 595,387 581,175 571,761 10.67%
NOSH 236,953 236,984 236,768 237,137 237,206 237,214 237,245 -0.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 26.38% 15.36% 11.42% 12.13% 14.79% 17.46% 17.61% -
ROE 5.55% 3.79% 2.22% 5.29% 3.59% 3.90% 2.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 59.50 65.80 52.10 81.31 60.90 56.63 40.17 29.90%
EPS 15.59 10.28 5.91 10.59 9.02 9.55 6.68 75.85%
DPS 5.00 5.00 0.00 5.00 3.00 5.00 0.00 -
NAPS 2.81 2.71 2.66 2.00 2.51 2.45 2.41 10.76%
Adjusted Per Share Value based on latest NOSH - 237,137
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 28.17 31.16 24.64 38.52 28.86 26.84 19.04 29.81%
EPS 7.38 4.87 2.80 5.01 4.27 4.53 3.17 75.56%
DPS 2.37 2.37 0.00 2.37 1.42 2.37 0.00 -
NAPS 1.3302 1.2831 1.2582 0.9475 1.1895 1.1611 1.1423 10.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.52 2.95 3.46 2.94 2.88 1.88 1.14 -
P/RPS 5.92 4.48 6.64 3.62 4.73 3.32 2.84 63.10%
P/EPS 22.58 28.70 58.54 27.80 31.93 19.69 17.07 20.48%
EY 4.43 3.48 1.71 3.60 3.13 5.08 5.86 -17.00%
DY 1.42 1.69 0.00 1.70 1.04 2.66 0.00 -
P/NAPS 1.25 1.09 1.30 1.47 1.15 0.77 0.47 91.84%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 25/02/10 17/11/09 26/08/09 26/05/09 -
Price 3.46 3.26 2.68 3.38 2.95 2.72 1.83 -
P/RPS 5.81 4.95 5.14 4.16 4.84 4.80 4.56 17.51%
P/EPS 22.19 31.71 45.35 31.95 32.71 28.48 27.40 -13.10%
EY 4.51 3.15 2.21 3.13 3.06 3.51 3.65 15.13%
DY 1.45 1.53 0.00 1.48 1.02 1.84 0.00 -
P/NAPS 1.23 1.20 1.01 1.69 1.18 1.11 0.76 37.80%

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