[NAIM] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

25-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 37.05%

YoY- -0.38%

Quarter Report

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	627,530	429,494	448,792	558,596	459,298	500,516	639,558	-0.31%
YoY %	46.11%	-4.30%	-19.66%	21.62%	-8.24%	-21.74%	-	-
Horiz. %	98.12%	67.15%	70.17%	87.34%	71.81%	78.26%	100.00%	-
PBT	125,864	119,476	76,980	99,030	103,554	106,222	129,302	-0.44%
YoY %	5.35%	55.20%	-22.27%	-4.37%	-2.51%	-17.85%	-	-
Horiz. %	97.34%	92.40%	59.54%	76.59%	80.09%	82.15%	100.00%	-
Tax	-23,554	-20,070	-12,906	-22,956	-23,070	-25,708	-35,754	-6.71%
YoY %	-17.36%	-55.51%	43.78%	0.49%	10.26%	28.10%	-	-
Horiz. %	65.88%	56.13%	36.10%	64.21%	64.52%	71.90%	100.00%	-
NP	102,310	99,406	64,074	76,074	80,484	80,514	93,548	1.50%
YoY %	2.92%	55.14%	-15.77%	-5.48%	-0.04%	-13.93%	-	-
Horiz. %	109.37%	106.26%	68.49%	81.32%	86.03%	86.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,488	94,640	62,780	76,710	77,004	77,550	89,758	1.89%
YoY %	6.18%	50.75%	-18.16%	-0.38%	-0.70%	-13.60%	-	-
Horiz. %	111.95%	105.44%	69.94%	85.46%	85.79%	86.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.71%	16.80%	16.77%	23.18%	22.28%	24.20%	27.65%	-
YoY %	11.37%	0.18%	-27.65%	4.04%	-7.93%	-12.48%	-	-
Horiz. %	67.67%	60.76%	60.65%	83.83%	80.58%	87.52%	100.00%	-
Total Cost	525,220	330,088	384,718	482,522	378,814	420,002	546,010	-0.64%
YoY %	59.12%	-14.20%	-20.27%	27.38%	-9.81%	-23.08%	-	-
Horiz. %	96.19%	60.45%	70.46%	88.37%	69.38%	76.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	814,895	744,040	703,609	642,013	581,207	564,399	510,877	8.08%
YoY %	9.52%	5.75%	9.59%	10.46%	2.98%	10.48%	-	-
Horiz. %	159.51%	145.64%	137.73%	125.67%	113.77%	110.48%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	28,434	23,690	23,690	23,722	39,092	34,221	-
YoY %	-	20.03%	0.00%	-0.13%	-39.32%	14.23%	-	-
Horiz. %	-	83.09%	69.23%	69.23%	69.32%	114.23%	100.00%	-
Div Payout %	-	30.05%	37.74%	30.88%	30.81%	50.41%	38.13%	-
YoY %	-	-20.38%	22.22%	0.23%	-38.88%	32.21%	-	-
Horiz. %	-	78.81%	98.98%	80.99%	80.80%	132.21%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	814,895	744,040	703,609	642,013	581,207	564,399	510,877	8.08%
YoY %	9.52%	5.75%	9.59%	10.46%	2.98%	10.48%	-	-
Horiz. %	159.51%	145.64%	137.73%	125.67%	113.77%	110.48%	100.00%	-
NOSH	236,888	236,955	236,885	236,905	237,227	244,328	244,438	-0.52%
YoY %	-0.03%	0.03%	-0.01%	-0.14%	-2.91%	-0.05%	-	-
Horiz. %	96.91%	96.94%	96.91%	96.92%	97.05%	99.95%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	16.30%	23.14%	14.28%	13.62%	17.52%	16.09%	14.63%	-
YoY %	-29.56%	62.04%	4.85%	-22.26%	8.89%	9.98%	-	-
Horiz. %	111.41%	158.17%	97.61%	93.10%	119.75%	109.98%	100.00%	-
ROE	12.33%	12.72%	8.92%	11.95%	13.25%	13.74%	17.57%	-
YoY %	-3.07%	42.60%	-25.36%	-9.81%	-3.57%	-21.80%	-	-
Horiz. %	70.18%	72.40%	50.77%	68.01%	75.41%	78.20%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	264.91	181.26	189.44	235.79	193.61	204.85	261.64	0.20%
YoY %	46.15%	-4.32%	-19.66%	21.79%	-5.49%	-21.71%	-	-
Horiz. %	101.25%	69.28%	72.40%	90.12%	74.00%	78.29%	100.00%	-
EPS	42.42	39.94	26.50	32.38	32.46	31.74	36.72	2.43%
YoY %	6.21%	50.72%	-18.16%	-0.25%	2.27%	-13.56%	-	-
Horiz. %	115.52%	108.77%	72.17%	88.18%	88.40%	86.44%	100.00%	-
DPS	0.00	12.00	10.00	10.00	10.00	16.00	14.00	-
YoY %	0.00%	20.00%	0.00%	0.00%	-37.50%	14.29%	-	-
Horiz. %	0.00%	85.71%	71.43%	71.43%	71.43%	114.29%	100.00%	-
NAPS	3.44	3.14	2.97	2.71	2.45	2.31	2.09	8.65%
YoY %	9.55%	5.72%	9.59%	10.61%	6.06%	10.53%	-	-
Horiz. %	164.59%	150.24%	142.11%	129.67%	117.22%	110.53%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 236,984
RPS	125.37	85.81	89.66	111.60	91.76	99.99	127.77	-0.31%
YoY %	46.10%	-4.29%	-19.66%	21.62%	-8.23%	-21.74%	-	-
Horiz. %	98.12%	67.16%	70.17%	87.34%	71.82%	78.26%	100.00%	-
EPS	20.08	18.91	12.54	15.33	15.38	15.49	17.93	1.90%
YoY %	6.19%	50.80%	-18.20%	-0.33%	-0.71%	-13.61%	-	-
Horiz. %	111.99%	105.47%	69.94%	85.50%	85.78%	86.39%	100.00%	-
DPS	0.00	5.68	4.73	4.73	4.74	7.81	6.84	-
YoY %	0.00%	20.08%	0.00%	-0.21%	-39.31%	14.18%	-	-
Horiz. %	0.00%	83.04%	69.15%	69.15%	69.30%	114.18%	100.00%	-
NAPS	1.628	1.4865	1.4057	1.2826	1.1612	1.1276	1.0206	8.08%
YoY %	9.52%	5.75%	9.60%	10.45%	2.98%	10.48%	-	-
Horiz. %	159.51%	145.65%	137.73%	125.67%	113.78%	110.48%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	3.96	1.73	2.46	2.95	1.88	3.50	5.20	-
P/RPS	1.49	0.95	1.30	1.25	0.97	1.71	1.99	-4.70%
YoY %	56.84%	-26.92%	4.00%	28.87%	-43.27%	-14.07%	-	-
Horiz. %	74.87%	47.74%	65.33%	62.81%	48.74%	85.93%	100.00%	-
P/EPS	9.34	4.33	9.28	9.11	5.79	11.03	14.16	-6.69%
YoY %	115.70%	-53.34%	1.87%	57.34%	-47.51%	-22.10%	-	-
Horiz. %	65.96%	30.58%	65.54%	64.34%	40.89%	77.90%	100.00%	-
EY	10.71	23.09	10.77	10.98	17.27	9.07	7.06	7.18%
YoY %	-53.62%	114.39%	-1.91%	-36.42%	90.41%	28.47%	-	-
Horiz. %	151.70%	327.05%	152.55%	155.52%	244.62%	128.47%	100.00%	-
DY	0.00	6.94	4.07	3.39	5.32	4.57	2.69	-
YoY %	0.00%	70.52%	20.06%	-36.28%	16.41%	69.89%	-	-
Horiz. %	0.00%	257.99%	151.30%	126.02%	197.77%	169.89%	100.00%	-
P/NAPS	1.15	0.55	0.83	1.09	0.77	1.52	2.49	-12.07%
YoY %	109.09%	-33.73%	-23.85%	41.56%	-49.34%	-38.96%	-	-
Horiz. %	46.18%	22.09%	33.33%	43.78%	30.92%	61.04%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	30/08/12	25/08/11	25/08/10	26/08/09	06/08/08	23/08/07	-
Price	3.44	1.87	1.97	3.26	2.72	2.85	5.95	-
P/RPS	1.30	1.03	1.04	1.38	1.40	1.39	2.27	-8.86%
YoY %	26.21%	-0.96%	-24.64%	-1.43%	0.72%	-38.77%	-	-
Horiz. %	57.27%	45.37%	45.81%	60.79%	61.67%	61.23%	100.00%	-
P/EPS	8.11	4.68	7.43	10.07	8.38	8.98	16.20	-10.88%
YoY %	73.29%	-37.01%	-26.22%	20.17%	-6.68%	-44.57%	-	-
Horiz. %	50.06%	28.89%	45.86%	62.16%	51.73%	55.43%	100.00%	-
EY	12.33	21.36	13.45	9.93	11.93	11.14	6.17	12.21%
YoY %	-42.28%	58.81%	35.45%	-16.76%	7.09%	80.55%	-	-
Horiz. %	199.84%	346.19%	217.99%	160.94%	193.35%	180.55%	100.00%	-
DY	0.00	6.42	5.08	3.07	3.68	5.61	2.35	-
YoY %	0.00%	26.38%	65.47%	-16.58%	-34.40%	138.72%	-	-
Horiz. %	0.00%	273.19%	216.17%	130.64%	156.60%	238.72%	100.00%	-
P/NAPS	1.00	0.60	0.66	1.20	1.11	1.23	2.85	-16.00%
YoY %	66.67%	-9.09%	-45.00%	8.11%	-9.76%	-56.84%	-	-
Horiz. %	35.09%	21.05%	23.16%	42.11%	38.95%	43.16%	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