[NAIM] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
14-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -22.52%
YoY- -15.37%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 459,298 500,516 639,558 428,480 298,986 304,880 0 -
PBT 103,554 106,222 129,302 89,148 108,824 109,928 0 -
Tax -23,070 -25,708 -35,754 -24,592 -28,070 -43,224 0 -
NP 80,484 80,514 93,548 64,556 80,754 66,704 0 -
-
NP to SH 77,004 77,550 89,758 57,424 67,856 66,704 0 -
-
Tax Rate 22.28% 24.20% 27.65% 27.59% 25.79% 39.32% - -
Total Cost 378,814 420,002 546,010 363,924 218,232 238,176 0 -
-
Net Worth 581,207 564,399 510,877 452,446 433,070 377,522 0 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 23,722 39,092 34,221 73,369 34,645 - - -
Div Payout % 30.81% 50.41% 38.13% 127.77% 51.06% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 581,207 564,399 510,877 452,446 433,070 377,522 0 -
NOSH 237,227 244,328 244,438 244,565 247,469 250,014 0 -
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 17.52% 16.09% 14.63% 15.07% 27.01% 21.88% 0.00% -
ROE 13.25% 13.74% 17.57% 12.69% 15.67% 17.67% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 193.61 204.85 261.64 175.20 120.82 121.94 0.00 -
EPS 32.46 31.74 36.72 23.48 27.42 26.68 0.00 -
DPS 10.00 16.00 14.00 30.00 14.00 0.00 0.00 -
NAPS 2.45 2.31 2.09 1.85 1.75 1.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 244,220
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 89.39 97.41 124.48 83.39 58.19 59.34 0.00 -
EPS 14.99 15.09 17.47 11.18 13.21 12.98 0.00 -
DPS 4.62 7.61 6.66 14.28 6.74 0.00 0.00 -
NAPS 1.1312 1.0985 0.9943 0.8806 0.8429 0.7348 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 1.88 3.50 5.20 3.04 3.30 3.30 0.00 -
P/RPS 0.97 1.71 1.99 1.74 2.73 2.71 0.00 -
P/EPS 5.79 11.03 14.16 12.95 12.04 12.37 0.00 -
EY 17.27 9.07 7.06 7.72 8.31 8.08 0.00 -
DY 5.32 4.57 2.69 9.87 4.24 0.00 0.00 -
P/NAPS 0.77 1.52 2.49 1.64 1.89 2.19 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 06/08/08 23/08/07 14/09/06 26/08/05 23/08/04 - -
Price 2.72 2.85 5.95 3.00 3.14 3.44 0.00 -
P/RPS 1.40 1.39 2.27 1.71 2.60 2.82 0.00 -
P/EPS 8.38 8.98 16.20 12.78 11.45 12.89 0.00 -
EY 11.93 11.14 6.17 7.83 8.73 7.76 0.00 -
DY 3.68 5.61 2.35 10.00 4.46 0.00 0.00 -
P/NAPS 1.11 1.23 2.85 1.62 1.79 2.28 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