[NAIM] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 113.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 100,430 90,840 55,932 96,508 89,299 60,403 0 -
PBT 33,795 26,205 22,614 32,350 16,386 19,432 0 -
Tax -15,488 -8,369 -8,866 -12,745 -5,679 -7,053 0 -
NP 18,307 17,836 13,748 19,605 10,707 12,379 0 -
-
NP to SH 18,307 17,836 13,748 19,605 9,164 13,440 0 -
-
Tax Rate 45.83% 31.94% 39.21% 39.40% 34.66% 36.30% - -
Total Cost 82,123 73,004 42,184 76,903 78,592 48,024 0 -
-
Net Worth 393,266 395,243 377,445 400,102 325,450 310,787 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 17,423 12,507 - - - 9,261 - -
Div Payout % 95.17% 70.13% - - - 68.91% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 393,266 395,243 377,445 400,102 325,450 310,787 0 -
NOSH 248,902 250,154 249,963 250,063 214,112 205,819 0 -
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 18.23% 19.63% 24.58% 20.31% 11.99% 20.49% 0.00% -
ROE 4.66% 4.51% 3.64% 4.90% 2.82% 4.32% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 40.35 36.31 22.38 38.59 41.71 29.35 0.00 -
EPS 7.37 7.13 5.50 7.84 4.28 6.53 0.00 -
DPS 7.00 5.00 0.00 0.00 0.00 4.50 0.00 -
NAPS 1.58 1.58 1.51 1.60 1.52 1.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 250,063
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.06 18.15 11.17 19.28 17.84 12.07 0.00 -
EPS 3.66 3.56 2.75 3.92 1.83 2.69 0.00 -
DPS 3.48 2.50 0.00 0.00 0.00 1.85 0.00 -
NAPS 0.7857 0.7896 0.7541 0.7993 0.6502 0.6209 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 3.20 3.26 3.30 4.00 3.04 2.68 0.00 -
P/RPS 7.93 8.98 14.75 10.36 7.29 9.13 0.00 -
P/EPS 43.51 45.72 60.00 51.02 71.03 41.04 0.00 -
EY 2.30 2.19 1.67 1.96 1.41 2.44 0.00 -
DY 2.19 1.53 0.00 0.00 0.00 1.68 0.00 -
P/NAPS 2.03 2.06 2.19 2.50 2.00 1.77 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 17/02/05 28/10/04 23/08/04 24/05/04 28/01/04 13/11/03 - -
Price 3.16 3.12 3.44 3.08 3.74 3.28 0.00 -
P/RPS 7.83 8.59 15.37 7.98 8.97 11.18 0.00 -
P/EPS 42.96 43.76 62.55 39.29 87.38 50.23 0.00 -
EY 2.33 2.29 1.60 2.55 1.14 1.99 0.00 -
DY 2.22 1.60 0.00 0.00 0.00 1.37 0.00 -
P/NAPS 2.00 1.97 2.28 1.93 2.46 2.17 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