[NAIM] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
08-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -42.5%
YoY- 0.74%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 196,713 115,044 114,806 99,434 179,886 93,715 77,597 85.60%
PBT 34,442 25,833 14,916 29,658 47,586 21,130 23,676 28.29%
Tax -9,564 -7,560 -4,140 -8,156 -14,089 -6,029 -5,793 39.55%
NP 24,878 18,273 10,776 21,502 33,497 15,101 17,883 24.54%
-
NP to SH 22,171 15,346 10,184 18,528 32,220 12,997 15,537 26.66%
-
Tax Rate 27.77% 29.26% 27.76% 27.50% 29.61% 28.53% 24.47% -
Total Cost 171,835 96,771 104,030 77,932 146,389 78,614 59,714 101.92%
-
Net Worth 244,400 466,733 451,808 508,420 244,695 433,233 432,957 -31.62%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 36,660 - 36,633 36,664 12,234 - 17,318 64.64%
Div Payout % 165.35% - 359.71% 197.89% 37.97% - 111.46% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 244,400 466,733 451,808 508,420 244,695 433,233 432,957 -31.62%
NOSH 244,400 244,363 244,220 244,432 244,695 247,561 247,404 -0.80%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.65% 15.88% 9.39% 21.62% 18.62% 16.11% 23.05% -
ROE 9.07% 3.29% 2.25% 3.64% 13.17% 3.00% 3.59% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 80.49 47.08 47.01 40.68 73.51 37.86 31.36 87.13%
EPS 9.08 6.28 4.17 7.58 13.08 5.25 6.28 27.77%
DPS 15.00 0.00 15.00 15.00 5.00 0.00 7.00 65.98%
NAPS 1.00 1.91 1.85 2.08 1.00 1.75 1.75 -31.06%
Adjusted Per Share Value based on latest NOSH - 244,432
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 39.30 22.98 22.94 19.87 35.94 18.72 15.50 85.62%
EPS 4.43 3.07 2.03 3.70 6.44 2.60 3.10 26.78%
DPS 7.32 0.00 7.32 7.33 2.44 0.00 3.46 64.57%
NAPS 0.4883 0.9325 0.9026 1.0157 0.4889 0.8655 0.865 -31.62%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.12 3.00 3.04 3.30 2.98 3.08 3.30 -
P/RPS 3.88 6.37 6.47 8.11 4.05 8.14 10.52 -48.47%
P/EPS 34.39 47.77 72.90 43.54 22.63 58.67 52.55 -24.56%
EY 2.91 2.09 1.37 2.30 4.42 1.70 1.90 32.76%
DY 4.81 0.00 4.93 4.55 1.68 0.00 2.12 72.40%
P/NAPS 3.12 1.57 1.64 1.59 2.98 1.76 1.89 39.55%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 16/10/06 14/09/06 08/05/06 20/03/06 28/10/05 26/08/05 -
Price 4.50 3.00 3.00 3.54 3.38 3.00 3.14 -
P/RPS 5.59 6.37 6.38 8.70 4.60 7.92 10.01 -32.11%
P/EPS 49.61 47.77 71.94 46.70 25.67 57.14 50.00 -0.51%
EY 2.02 2.09 1.39 2.14 3.90 1.75 2.00 0.66%
DY 3.33 0.00 5.00 4.24 1.48 0.00 2.23 30.54%
P/NAPS 4.50 1.57 1.62 1.70 3.38 1.71 1.79 84.57%

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