[NAIM] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.63%
YoY- 14.68%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 594,966 566,920 517,235 503,108 502,709 523,717 564,824 3.53%
PBT 113,201 115,532 114,956 102,970 96,716 104,304 105,498 4.81%
Tax -30,908 -30,542 -26,233 -19,918 -18,873 -21,237 -36,969 -11.26%
NP 82,293 84,990 88,723 83,052 77,843 83,067 68,529 12.99%
-
NP to SH 83,126 84,981 86,987 80,474 75,471 80,747 64,836 18.03%
-
Tax Rate 27.30% 26.44% 22.82% 19.34% 19.51% 20.36% 35.04% -
Total Cost 512,673 481,930 428,512 420,056 424,866 440,650 496,295 2.19%
-
Net Worth 629,803 474,274 595,387 581,175 571,761 485,260 550,500 9.39%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 30,833 30,833 31,108 23,992 12,131 12,131 - -
Div Payout % 37.09% 36.28% 35.76% 29.81% 16.07% 15.02% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 629,803 474,274 595,387 581,175 571,761 485,260 550,500 9.39%
NOSH 236,768 237,137 237,206 237,214 237,245 242,630 243,584 -1.87%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.83% 14.99% 17.15% 16.51% 15.48% 15.86% 12.13% -
ROE 13.20% 17.92% 14.61% 13.85% 13.20% 16.64% 11.78% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 251.29 239.07 218.05 212.09 211.89 215.85 231.88 5.51%
EPS 35.11 35.84 36.67 33.92 31.81 33.28 26.62 20.28%
DPS 13.00 13.00 13.11 10.11 5.11 5.00 0.00 -
NAPS 2.66 2.00 2.51 2.45 2.41 2.00 2.26 11.48%
Adjusted Per Share Value based on latest NOSH - 237,214
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 118.86 113.26 103.33 100.51 100.43 104.63 112.84 3.52%
EPS 16.61 16.98 17.38 16.08 15.08 16.13 12.95 18.06%
DPS 6.16 6.16 6.21 4.79 2.42 2.42 0.00 -
NAPS 1.2582 0.9475 1.1895 1.1611 1.1423 0.9695 1.0998 9.39%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.46 2.94 2.88 1.88 1.14 1.44 2.82 -
P/RPS 1.38 1.23 1.32 0.89 0.54 0.67 1.22 8.57%
P/EPS 9.86 8.20 7.85 5.54 3.58 4.33 10.59 -4.65%
EY 10.15 12.19 12.73 18.04 27.90 23.11 9.44 4.95%
DY 3.76 4.42 4.55 5.38 4.49 3.47 0.00 -
P/NAPS 1.30 1.47 1.15 0.77 0.47 0.72 1.25 2.65%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 17/11/09 26/08/09 26/05/09 25/02/09 31/10/08 -
Price 2.68 3.38 2.95 2.72 1.83 1.23 2.35 -
P/RPS 1.07 1.41 1.35 1.28 0.86 0.57 1.01 3.92%
P/EPS 7.63 9.43 8.04 8.02 5.75 3.70 8.83 -9.28%
EY 13.10 10.60 12.43 12.47 17.38 27.06 11.33 10.17%
DY 4.85 3.85 4.45 3.72 2.79 4.07 0.00 -
P/NAPS 1.01 1.69 1.18 1.11 0.76 0.62 1.04 -1.93%

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