[NAIM] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
06-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -6.09%
YoY- -14.84%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 502,709 523,717 564,824 576,503 627,914 646,024 658,504 -16.45%
PBT 96,716 104,304 105,498 114,785 122,723 126,325 129,877 -17.82%
Tax -18,873 -21,237 -36,969 -41,164 -44,073 -46,187 -37,436 -36.63%
NP 77,843 83,067 68,529 73,621 78,650 80,138 92,441 -10.81%
-
NP to SH 75,471 80,747 64,836 70,170 74,724 76,274 87,267 -9.21%
-
Tax Rate 19.51% 20.36% 35.04% 35.86% 35.91% 36.56% 28.82% -
Total Cost 424,866 440,650 496,295 502,882 549,264 565,886 566,063 -17.39%
-
Net Worth 571,761 485,260 550,500 564,734 552,549 488,765 530,482 5.11%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 12,131 12,131 - 19,556 36,675 53,797 90,457 -73.76%
Div Payout % 16.07% 15.02% - 27.87% 49.08% 70.53% 103.66% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 571,761 485,260 550,500 564,734 552,549 488,765 530,482 5.11%
NOSH 237,245 242,630 243,584 244,473 244,490 244,382 244,461 -1.97%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 15.48% 15.86% 12.13% 12.77% 12.53% 12.40% 14.04% -
ROE 13.20% 16.64% 11.78% 12.43% 13.52% 15.61% 16.45% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 211.89 215.85 231.88 235.81 256.83 264.35 269.37 -14.77%
EPS 31.81 33.28 26.62 28.70 30.56 31.21 35.70 -7.39%
DPS 5.11 5.00 0.00 8.00 15.00 22.00 37.00 -73.24%
NAPS 2.41 2.00 2.26 2.31 2.26 2.00 2.17 7.23%
Adjusted Per Share Value based on latest NOSH - 244,473
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 97.84 101.93 109.93 112.20 122.21 125.73 128.16 -16.45%
EPS 14.69 15.72 12.62 13.66 14.54 14.85 16.98 -9.19%
DPS 2.36 2.36 0.00 3.81 7.14 10.47 17.61 -73.77%
NAPS 1.1128 0.9445 1.0714 1.0991 1.0754 0.9513 1.0325 5.11%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.14 1.44 2.82 3.50 3.76 4.72 5.85 -
P/RPS 0.54 0.67 1.22 1.48 1.46 1.79 2.17 -60.40%
P/EPS 3.58 4.33 10.59 12.19 12.30 15.12 16.39 -63.69%
EY 27.90 23.11 9.44 8.20 8.13 6.61 6.10 175.28%
DY 4.49 3.47 0.00 2.29 3.99 4.66 6.32 -20.36%
P/NAPS 0.47 0.72 1.25 1.52 1.66 2.36 2.70 -68.79%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 25/02/09 31/10/08 06/08/08 24/04/08 28/02/08 14/11/07 -
Price 1.83 1.23 2.35 2.85 4.02 3.72 5.35 -
P/RPS 0.86 0.57 1.01 1.21 1.57 1.41 1.99 -42.81%
P/EPS 5.75 3.70 8.83 9.93 13.15 11.92 14.99 -47.17%
EY 17.38 27.06 11.33 10.07 7.60 8.39 6.67 89.24%
DY 2.79 4.07 0.00 2.81 3.73 5.91 6.92 -45.39%
P/NAPS 0.76 0.62 1.04 1.23 1.78 1.86 2.47 -54.39%

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