[NAIM] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -6.91%
YoY- 3.16%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 487,841 450,632 423,094 343,638 340,763 319,098 343,710 26.37%
PBT 113,290 122,050 123,128 109,337 114,412 113,350 114,964 -0.97%
Tax -32,414 -34,067 -34,153 -35,552 -37,892 -40,965 -45,468 -20.24%
NP 80,876 87,983 88,975 73,785 76,520 72,385 69,496 10.66%
-
NP to SH 73,929 79,282 79,145 65,232 70,071 68,282 69,496 4.22%
-
Tax Rate 28.61% 27.91% 27.74% 32.52% 33.12% 36.14% 39.55% -
Total Cost 406,965 362,649 334,119 269,853 264,243 246,713 274,214 30.20%
-
Net Worth 451,808 508,420 244,695 433,233 432,957 430,690 393,266 9.72%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 85,532 66,217 29,553 34,741 47,249 29,930 29,930 101.76%
Div Payout % 115.70% 83.52% 37.34% 53.26% 67.43% 43.83% 43.07% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 451,808 508,420 244,695 433,233 432,957 430,690 393,266 9.72%
NOSH 244,220 244,432 244,695 247,561 247,404 247,523 248,902 -1.26%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 16.58% 19.52% 21.03% 21.47% 22.46% 22.68% 20.22% -
ROE 16.36% 15.59% 32.34% 15.06% 16.18% 15.85% 17.67% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 199.75 184.36 172.91 138.81 137.74 128.92 138.09 27.99%
EPS 30.27 32.44 32.34 26.35 28.32 27.59 27.92 5.55%
DPS 35.00 27.00 12.00 14.00 19.00 12.00 12.00 104.53%
NAPS 1.85 2.08 1.00 1.75 1.75 1.74 1.58 11.12%
Adjusted Per Share Value based on latest NOSH - 247,561
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 94.95 87.71 82.35 66.88 66.32 62.11 66.90 26.37%
EPS 14.39 15.43 15.40 12.70 13.64 13.29 13.53 4.20%
DPS 16.65 12.89 5.75 6.76 9.20 5.83 5.83 101.68%
NAPS 0.8793 0.9895 0.4762 0.8432 0.8427 0.8382 0.7654 9.71%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.04 3.30 2.98 3.08 3.30 3.16 3.20 -
P/RPS 1.52 1.79 1.72 2.22 2.40 2.45 2.32 -24.62%
P/EPS 10.04 10.17 9.21 11.69 11.65 11.46 11.46 -8.46%
EY 9.96 9.83 10.85 8.56 8.58 8.73 8.73 9.21%
DY 11.51 8.18 4.03 4.55 5.76 3.80 3.75 111.63%
P/NAPS 1.64 1.59 2.98 1.76 1.89 1.82 2.03 -13.29%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 14/09/06 08/05/06 20/03/06 28/10/05 26/08/05 25/05/05 17/02/05 -
Price 3.00 3.54 3.38 3.00 3.14 3.22 3.16 -
P/RPS 1.50 1.92 1.95 2.16 2.28 2.50 2.29 -24.63%
P/EPS 9.91 10.91 10.45 11.39 11.09 11.67 11.32 -8.50%
EY 10.09 9.16 9.57 8.78 9.02 8.57 8.84 9.24%
DY 11.67 7.63 3.55 4.67 6.05 3.73 3.80 111.71%
P/NAPS 1.62 1.70 3.38 1.71 1.79 1.85 2.00 -13.13%

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