[NAIM] QoQ TTM Result on 31-Mar-2007 [#1]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

27-Apr-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 6.26%

YoY- -11.23%

Quarter Report

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	646,024	658,504	631,536	560,988	525,997	509,170	487,841	20.52%
YoY %	-1.90%	4.27%	12.58%	6.65%	3.30%	4.37%	-	-
Horiz. %	132.43%	134.98%	129.46%	114.99%	107.82%	104.37%	100.00%	-
PBT	126,325	129,877	124,926	107,931	104,849	117,993	113,290	7.50%
YoY %	-2.73%	3.96%	15.75%	2.94%	-11.14%	4.15%	-	-
Horiz. %	111.51%	114.64%	110.27%	95.27%	92.55%	104.15%	100.00%	-
Tax	-46,187	-37,436	-35,001	-30,504	-29,420	-33,945	-32,414	26.54%
YoY %	-23.38%	-6.96%	-14.74%	-3.68%	13.33%	-4.72%	-	-
Horiz. %	142.49%	115.49%	107.98%	94.11%	90.76%	104.72%	100.00%	-
NP	80,138	92,441	89,925	77,427	75,429	84,048	80,876	-0.60%
YoY %	-13.31%	2.80%	16.14%	2.65%	-10.25%	3.92%	-	-
Horiz. %	99.09%	114.30%	111.19%	95.74%	93.26%	103.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,274	87,267	82,396	70,375	66,229	76,278	73,929	2.09%
YoY %	-12.60%	5.91%	17.08%	6.26%	-13.17%	3.18%	-	-
Horiz. %	103.17%	118.04%	111.45%	95.19%	89.58%	103.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.56%	28.82%	28.02%	28.26%	28.06%	28.77%	28.61%	-
YoY %	26.86%	2.86%	-0.85%	0.71%	-2.47%	0.56%	-	-
Horiz. %	127.79%	100.73%	97.94%	98.78%	98.08%	100.56%	100.00%	-
Total Cost	565,886	566,063	541,611	483,561	450,568	425,122	406,965	24.50%
YoY %	-0.03%	4.51%	12.00%	7.32%	5.99%	4.46%	-	-
Horiz. %	139.05%	139.09%	133.09%	118.82%	110.71%	104.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	488,765	530,482	511,106	501,420	244,400	466,733	451,808	5.36%
YoY %	-7.86%	3.79%	1.93%	105.16%	-47.64%	3.30%	-	-
Horiz. %	108.18%	117.41%	113.12%	110.98%	54.09%	103.30%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	53,797	90,457	107,554	127,069	146,612	122,187	85,532	-26.52%
YoY %	-40.53%	-15.90%	-15.36%	-13.33%	19.99%	42.86%	-	-
Horiz. %	62.90%	105.76%	125.75%	148.56%	171.41%	142.86%	100.00%	-
Div Payout %	70.53%	103.66%	130.53%	180.56%	221.37%	160.19%	115.70%	-
YoY %	-31.96%	-20.59%	-27.71%	-18.44%	38.19%	38.45%	-	-
Horiz. %	60.96%	89.59%	112.82%	156.06%	191.33%	138.45%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	488,765	530,482	511,106	501,420	244,400	466,733	451,808	5.36%
YoY %	-7.86%	3.79%	1.93%	105.16%	-47.64%	3.30%	-	-
Horiz. %	108.18%	117.41%	113.12%	110.98%	54.09%	103.30%	100.00%	-
NOSH	244,382	244,461	244,548	244,595	244,400	244,363	244,220	0.04%
YoY %	-0.03%	-0.04%	-0.02%	0.08%	0.02%	0.06%	-	-
Horiz. %	100.07%	100.10%	100.13%	100.15%	100.07%	100.06%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	12.40%	14.04%	14.24%	13.80%	14.34%	16.51%	16.58%	-
YoY %	-11.68%	-1.40%	3.19%	-3.77%	-13.14%	-0.42%	-	-
Horiz. %	74.79%	84.68%	85.89%	83.23%	86.49%	99.58%	100.00%	-
ROE	15.61%	16.45%	16.12%	14.04%	27.10%	16.34%	16.36%	-
YoY %	-5.11%	2.05%	14.81%	-48.19%	65.85%	-0.12%	-	-
Horiz. %	95.42%	100.55%	98.53%	85.82%	165.65%	99.88%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	264.35	269.37	258.25	229.35	215.22	208.37	199.75	20.47%
YoY %	-1.86%	4.31%	12.60%	6.57%	3.29%	4.32%	-	-
Horiz. %	132.34%	134.85%	129.29%	114.82%	107.74%	104.32%	100.00%	-
EPS	31.21	35.70	33.69	28.77	27.10	31.22	30.27	2.05%
YoY %	-12.58%	5.97%	17.10%	6.16%	-13.20%	3.14%	-	-
Horiz. %	103.11%	117.94%	111.30%	95.04%	89.53%	103.14%	100.00%	-
DPS	22.00	37.00	44.00	52.00	60.00	50.00	35.00	-26.55%
YoY %	-40.54%	-15.91%	-15.38%	-13.33%	20.00%	42.86%	-	-
Horiz. %	62.86%	105.71%	125.71%	148.57%	171.43%	142.86%	100.00%	-
NAPS	2.00	2.17	2.09	2.05	1.00	1.91	1.85	5.31%
YoY %	-7.83%	3.83%	1.95%	105.00%	-47.64%	3.24%	-	-
Horiz. %	108.11%	117.30%	112.97%	110.81%	54.05%	103.24%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 244,595
RPS	125.73	128.16	122.91	109.18	102.37	99.10	94.95	20.52%
YoY %	-1.90%	4.27%	12.58%	6.65%	3.30%	4.37%	-	-
Horiz. %	132.42%	134.98%	129.45%	114.99%	107.81%	104.37%	100.00%	-
EPS	14.85	16.98	16.04	13.70	12.89	14.85	14.39	2.11%
YoY %	-12.54%	5.86%	17.08%	6.28%	-13.20%	3.20%	-	-
Horiz. %	103.20%	118.00%	111.47%	95.21%	89.58%	103.20%	100.00%	-
DPS	10.47	17.61	20.93	24.73	28.53	23.78	16.65	-26.53%
YoY %	-40.55%	-15.86%	-15.37%	-13.32%	19.97%	42.82%	-	-
Horiz. %	62.88%	105.77%	125.71%	148.53%	171.35%	142.82%	100.00%	-
NAPS	0.9513	1.0325	0.9948	0.9759	0.4757	0.9084	0.8793	5.37%
YoY %	-7.86%	3.79%	1.94%	105.15%	-47.63%	3.31%	-	-
Horiz. %	108.19%	117.42%	113.14%	110.99%	54.10%	103.31%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	4.72	5.85	5.20	4.00	3.12	3.00	3.04	-
P/RPS	1.79	2.17	2.01	1.74	1.45	1.44	1.52	11.48%
YoY %	-17.51%	7.96%	15.52%	20.00%	0.69%	-5.26%	-	-
Horiz. %	117.76%	142.76%	132.24%	114.47%	95.39%	94.74%	100.00%	-
P/EPS	15.12	16.39	15.43	13.90	11.51	9.61	10.04	31.28%
YoY %	-7.75%	6.22%	11.01%	20.76%	19.77%	-4.28%	-	-
Horiz. %	150.60%	163.25%	153.69%	138.45%	114.64%	95.72%	100.00%	-
EY	6.61	6.10	6.48	7.19	8.69	10.41	9.96	-23.85%
YoY %	8.36%	-5.86%	-9.87%	-17.26%	-16.52%	4.52%	-	-
Horiz. %	66.37%	61.24%	65.06%	72.19%	87.25%	104.52%	100.00%	-
DY	4.66	6.32	8.46	13.00	19.23	16.67	11.51	-45.18%
YoY %	-26.27%	-25.30%	-34.92%	-32.40%	15.36%	44.83%	-	-
Horiz. %	40.49%	54.91%	73.50%	112.95%	167.07%	144.83%	100.00%	-
P/NAPS	2.36	2.70	2.49	1.95	3.12	1.57	1.64	27.37%
YoY %	-12.59%	8.43%	27.69%	-37.50%	98.73%	-4.27%	-	-
Horiz. %	143.90%	164.63%	151.83%	118.90%	190.24%	95.73%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/02/08	14/11/07	23/08/07	27/04/07	26/02/07	16/10/06	14/09/06	-
Price	3.72	5.35	5.95	4.20	4.50	3.00	3.00	-
P/RPS	1.41	1.99	2.30	1.83	2.09	1.44	1.50	-4.03%
YoY %	-29.15%	-13.48%	25.68%	-12.44%	45.14%	-4.00%	-	-
Horiz. %	94.00%	132.67%	153.33%	122.00%	139.33%	96.00%	100.00%	-
P/EPS	11.92	14.99	17.66	14.60	16.61	9.61	9.91	13.06%
YoY %	-20.48%	-15.12%	20.96%	-12.10%	72.84%	-3.03%	-	-
Horiz. %	120.28%	151.26%	178.20%	147.33%	167.61%	96.97%	100.00%	-
EY	8.39	6.67	5.66	6.85	6.02	10.41	10.09	-11.54%
YoY %	25.79%	17.84%	-17.37%	13.79%	-42.17%	3.17%	-	-
Horiz. %	83.15%	66.11%	56.10%	67.89%	59.66%	103.17%	100.00%	-
DY	5.91	6.92	7.39	12.38	13.33	16.67	11.67	-36.38%
YoY %	-14.60%	-6.36%	-40.31%	-7.13%	-20.04%	42.84%	-	-
Horiz. %	50.64%	59.30%	63.32%	106.08%	114.22%	142.84%	100.00%	-
P/NAPS	1.86	2.47	2.85	2.05	4.50	1.57	1.62	9.61%
YoY %	-24.70%	-13.33%	39.02%	-54.44%	186.62%	-3.09%	-	-
Horiz. %	114.81%	152.47%	175.93%	126.54%	277.78%	96.91%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

994

HLIND

HONG LEONG INDUSTRIES BHD

927

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

449

YTLPOWR

YTL POWER INTERNATIONAL BHD

403

JCY

JCY INTERNATIONAL BERHAD

390

GENTING

GENTING BHD

372

UCHITEC

UCHI TECHNOLOGIES BHD

330

GENM

GENTING MALAYSIA BERHAD

305

MAYBANK

MALAYAN BANKING BHD

275

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More