[NAIM] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

23-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- -1.03%

YoY- 56.31%

Quarter Report

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	558,596	459,298	500,516	639,558	428,480	298,986	304,880	10.61%
YoY %	21.62%	-8.24%	-21.74%	49.26%	43.31%	-1.93%	-	-
Horiz. %	183.22%	150.65%	164.17%	209.77%	140.54%	98.07%	100.00%	-
PBT	99,030	103,554	106,222	129,302	89,148	108,824	109,928	-1.72%
YoY %	-4.37%	-2.51%	-17.85%	45.04%	-18.08%	-1.00%	-	-
Horiz. %	90.09%	94.20%	96.63%	117.62%	81.10%	99.00%	100.00%	-
Tax	-22,956	-23,070	-25,708	-35,754	-24,592	-28,070	-43,224	-10.00%
YoY %	0.49%	10.26%	28.10%	-45.39%	12.39%	35.06%	-	-
Horiz. %	53.11%	53.37%	59.48%	82.72%	56.89%	64.94%	100.00%	-
NP	76,074	80,484	80,514	93,548	64,556	80,754	66,704	2.21%
YoY %	-5.48%	-0.04%	-13.93%	44.91%	-20.06%	21.06%	-	-
Horiz. %	114.05%	120.66%	120.70%	140.24%	96.78%	121.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,710	77,004	77,550	89,758	57,424	67,856	66,704	2.35%
YoY %	-0.38%	-0.70%	-13.60%	56.31%	-15.37%	1.73%	-	-
Horiz. %	115.00%	115.44%	116.26%	134.56%	86.09%	101.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.18%	22.28%	24.20%	27.65%	27.59%	25.79%	39.32%	-
YoY %	4.04%	-7.93%	-12.48%	0.22%	6.98%	-34.41%	-	-
Horiz. %	58.95%	56.66%	61.55%	70.32%	70.17%	65.59%	100.00%	-
Total Cost	482,522	378,814	420,002	546,010	363,924	218,232	238,176	12.48%
YoY %	27.38%	-9.81%	-23.08%	50.03%	66.76%	-8.37%	-	-
Horiz. %	202.59%	159.05%	176.34%	229.25%	152.80%	91.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	642,013	581,207	564,399	510,877	452,446	433,070	377,522	9.24%
YoY %	10.46%	2.98%	10.48%	12.91%	4.47%	14.71%	-	-
Horiz. %	170.06%	153.95%	149.50%	135.32%	119.85%	114.71%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	23,690	23,722	39,092	34,221	73,369	34,645	-	-
YoY %	-0.13%	-39.32%	14.23%	-53.36%	111.77%	0.00%	-	-
Horiz. %	68.38%	68.47%	112.84%	98.78%	211.77%	100.00%	-	-
Div Payout %	30.88%	30.81%	50.41%	38.13%	127.77%	51.06%	-	-
YoY %	0.23%	-38.88%	32.21%	-70.16%	150.24%	0.00%	-	-
Horiz. %	60.48%	60.34%	98.73%	74.68%	250.24%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	642,013	581,207	564,399	510,877	452,446	433,070	377,522	9.24%
YoY %	10.46%	2.98%	10.48%	12.91%	4.47%	14.71%	-	-
Horiz. %	170.06%	153.95%	149.50%	135.32%	119.85%	114.71%	100.00%	-
NOSH	236,905	237,227	244,328	244,438	244,565	247,469	250,014	-0.89%
YoY %	-0.14%	-2.91%	-0.05%	-0.05%	-1.17%	-1.02%	-	-
Horiz. %	94.76%	94.89%	97.73%	97.77%	97.82%	98.98%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	13.62%	17.52%	16.09%	14.63%	15.07%	27.01%	21.88%	-
YoY %	-22.26%	8.89%	9.98%	-2.92%	-44.21%	23.45%	-	-
Horiz. %	62.25%	80.07%	73.54%	66.86%	68.88%	123.45%	100.00%	-
ROE	11.95%	13.25%	13.74%	17.57%	12.69%	15.67%	17.67%	-
YoY %	-9.81%	-3.57%	-21.80%	38.46%	-19.02%	-11.32%	-	-
Horiz. %	67.63%	74.99%	77.76%	99.43%	71.82%	88.68%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	235.79	193.61	204.85	261.64	175.20	120.82	121.94	11.61%
YoY %	21.79%	-5.49%	-21.71%	49.34%	45.01%	-0.92%	-	-
Horiz. %	193.37%	158.77%	167.99%	214.56%	143.68%	99.08%	100.00%	-
EPS	32.38	32.46	31.74	36.72	23.48	27.42	26.68	3.27%
YoY %	-0.25%	2.27%	-13.56%	56.39%	-14.37%	2.77%	-	-
Horiz. %	121.36%	121.66%	118.97%	137.63%	88.01%	102.77%	100.00%	-
DPS	10.00	10.00	16.00	14.00	30.00	14.00	0.00	-
YoY %	0.00%	-37.50%	14.29%	-53.33%	114.29%	0.00%	-	-
Horiz. %	71.43%	71.43%	114.29%	100.00%	214.29%	100.00%	-	-
NAPS	2.71	2.45	2.31	2.09	1.85	1.75	1.51	10.23%
YoY %	10.61%	6.06%	10.53%	12.97%	5.71%	15.89%	-	-
Horiz. %	179.47%	162.25%	152.98%	138.41%	122.52%	115.89%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 244,548
RPS	111.60	91.76	99.99	127.77	85.60	59.73	60.91	10.61%
YoY %	21.62%	-8.23%	-21.74%	49.26%	43.31%	-1.94%	-	-
Horiz. %	183.22%	150.65%	164.16%	209.77%	140.54%	98.06%	100.00%	-
EPS	15.33	15.38	15.49	17.93	11.47	13.56	13.33	2.35%
YoY %	-0.33%	-0.71%	-13.61%	56.32%	-15.41%	1.73%	-	-
Horiz. %	115.00%	115.38%	116.20%	134.51%	86.05%	101.73%	100.00%	-
DPS	4.73	4.74	7.81	6.84	14.66	6.92	0.00	-
YoY %	-0.21%	-39.31%	14.18%	-53.34%	111.85%	0.00%	-	-
Horiz. %	68.35%	68.50%	112.86%	98.84%	211.85%	100.00%	-	-
NAPS	1.2826	1.1612	1.1276	1.0206	0.9039	0.8652	0.7542	9.24%
YoY %	10.45%	2.98%	10.48%	12.91%	4.47%	14.72%	-	-
Horiz. %	170.06%	153.96%	149.51%	135.32%	119.85%	114.72%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.95	1.88	3.50	5.20	3.04	3.30	3.30	-
P/RPS	1.25	0.97	1.71	1.99	1.74	2.73	2.71	-12.09%
YoY %	28.87%	-43.27%	-14.07%	14.37%	-36.26%	0.74%	-	-
Horiz. %	46.13%	35.79%	63.10%	73.43%	64.21%	100.74%	100.00%	-
P/EPS	9.11	5.79	11.03	14.16	12.95	12.04	12.37	-4.96%
YoY %	57.34%	-47.51%	-22.10%	9.34%	7.56%	-2.67%	-	-
Horiz. %	73.65%	46.81%	89.17%	114.47%	104.69%	97.33%	100.00%	-
EY	10.98	17.27	9.07	7.06	7.72	8.31	8.08	5.24%
YoY %	-36.42%	90.41%	28.47%	-8.55%	-7.10%	2.85%	-	-
Horiz. %	135.89%	213.74%	112.25%	87.38%	95.54%	102.85%	100.00%	-
DY	3.39	5.32	4.57	2.69	9.87	4.24	0.00	-
YoY %	-36.28%	16.41%	69.89%	-72.75%	132.78%	0.00%	-	-
Horiz. %	79.95%	125.47%	107.78%	63.44%	232.78%	100.00%	-	-
P/NAPS	1.09	0.77	1.52	2.49	1.64	1.89	2.19	-10.97%
YoY %	41.56%	-49.34%	-38.96%	51.83%	-13.23%	-13.70%	-	-
Horiz. %	49.77%	35.16%	69.41%	113.70%	74.89%	86.30%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	26/08/09	06/08/08	23/08/07	14/09/06	26/08/05	23/08/04	-
Price	3.26	2.72	2.85	5.95	3.00	3.14	3.44	-
P/RPS	1.38	1.40	1.39	2.27	1.71	2.60	2.82	-11.22%
YoY %	-1.43%	0.72%	-38.77%	32.75%	-34.23%	-7.80%	-	-
Horiz. %	48.94%	49.65%	49.29%	80.50%	60.64%	92.20%	100.00%	-
P/EPS	10.07	8.38	8.98	16.20	12.78	11.45	12.89	-4.02%
YoY %	20.17%	-6.68%	-44.57%	26.76%	11.62%	-11.17%	-	-
Horiz. %	78.12%	65.01%	69.67%	125.68%	99.15%	88.83%	100.00%	-
EY	9.93	11.93	11.14	6.17	7.83	8.73	7.76	4.19%
YoY %	-16.76%	7.09%	80.55%	-21.20%	-10.31%	12.50%	-	-
Horiz. %	127.96%	153.74%	143.56%	79.51%	100.90%	112.50%	100.00%	-
DY	3.07	3.68	5.61	2.35	10.00	4.46	0.00	-
YoY %	-16.58%	-34.40%	138.72%	-76.50%	124.22%	0.00%	-	-
Horiz. %	68.83%	82.51%	125.78%	52.69%	224.22%	100.00%	-	-
P/NAPS	1.20	1.11	1.23	2.85	1.62	1.79	2.28	-10.14%
YoY %	8.11%	-9.76%	-56.84%	75.93%	-9.50%	-21.49%	-	-
Horiz. %	52.63%	48.68%	53.95%	125.00%	71.05%	78.51%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos