[NAIM] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 423,094 343,710 265,990 0 -
PBT 123,128 114,964 71,149 0 -
Tax -34,153 -45,469 -48,063 0 -
NP 88,975 69,495 23,086 0 -
-
NP to SH 79,145 69,495 44,576 0 -
-
Tax Rate 27.74% 39.55% 67.55% - -
Total Cost 334,119 274,215 242,904 0 -
-
Net Worth 454,647 454,397 602,807 0 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 29,650 29,960 17,846 - -
Div Payout % 37.46% 43.11% 40.04% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 454,647 454,397 602,807 0 -
NOSH 247,090 249,668 396,583 0 -
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 21.03% 20.22% 8.68% 0.00% -
ROE 17.41% 15.29% 7.39% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 171.23 137.67 67.07 0.00 -
EPS 32.04 27.84 11.24 0.00 -
DPS 12.00 12.00 4.50 0.00 -
NAPS 1.84 1.82 1.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 84.53 68.67 53.14 0.00 -
EPS 15.81 13.88 8.91 0.00 -
DPS 5.92 5.99 3.57 0.00 -
NAPS 0.9083 0.9078 1.2043 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/12/05 31/12/04 31/12/03 - -
Price 2.98 3.20 3.04 0.00 -
P/RPS 1.74 2.32 4.53 0.00 -
P/EPS 9.30 11.50 27.05 0.00 -
EY 10.75 8.70 3.70 0.00 -
DY 4.03 3.75 1.48 0.00 -
P/NAPS 1.62 1.76 2.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/03/06 17/02/05 28/01/04 - -
Price 3.38 3.16 3.74 0.00 -
P/RPS 1.97 2.30 5.58 0.00 -
P/EPS 10.55 11.35 33.27 0.00 -
EY 9.48 8.81 3.01 0.00 -
DY 3.55 3.80 1.20 0.00 -
P/NAPS 1.84 1.74 2.46 0.00 -

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
Post a Comment