[NAIM] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.32%
YoY- 40.46%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 615,721 439,045 324,277 324,373 235,588 0 -
PBT 127,246 93,876 100,722 108,225 73,536 0 -
Tax -37,162 -26,474 -26,752 -39,974 -57,030 0 -
NP 90,084 67,401 73,970 68,250 16,505 0 -
-
NP to SH 86,794 58,744 62,566 68,250 48,589 0 -
-
Tax Rate 29.20% 28.20% 26.56% 36.94% 77.55% - -
Total Cost 525,637 371,644 250,306 256,122 219,082 0 -
-
Net Worth 530,448 466,985 433,115 394,907 842,686 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 48,889 48,899 23,099 16,662 33,484 - -
Div Payout % 56.33% 83.24% 36.92% 24.41% 68.91% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 530,448 466,985 433,115 394,907 842,686 0 -
NOSH 244,446 244,495 247,494 249,941 558,070 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 14.63% 15.35% 22.81% 21.04% 7.01% 0.00% -
ROE 16.36% 12.58% 14.45% 17.28% 5.77% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 251.88 179.57 131.02 129.78 42.21 0.00 -
EPS 35.51 24.03 25.28 27.31 8.71 0.00 -
DPS 20.00 20.00 9.33 6.67 6.00 0.00 -
NAPS 2.17 1.91 1.75 1.58 1.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 250,154
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 119.84 85.45 63.11 63.13 45.85 0.00 -
EPS 16.89 11.43 12.18 13.28 9.46 0.00 -
DPS 9.52 9.52 4.50 3.24 6.52 0.00 -
NAPS 1.0324 0.9089 0.843 0.7686 1.6401 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 5.85 3.00 3.08 3.26 2.68 0.00 -
P/RPS 2.32 1.67 2.35 2.51 6.35 0.00 -
P/EPS 16.48 12.49 12.18 11.94 30.78 0.00 -
EY 6.07 8.01 8.21 8.38 3.25 0.00 -
DY 3.42 6.67 3.03 2.04 2.24 0.00 -
P/NAPS 2.70 1.57 1.76 2.06 1.77 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 14/11/07 16/10/06 28/10/05 28/10/04 13/11/03 - -
Price 5.35 3.00 3.00 3.12 3.28 0.00 -
P/RPS 2.12 1.67 2.29 2.40 7.77 0.00 -
P/EPS 15.07 12.49 11.87 11.43 37.67 0.00 -
EY 6.64 8.01 8.43 8.75 2.65 0.00 -
DY 3.74 6.67 3.11 2.14 1.83 0.00 -
P/NAPS 2.47 1.57 1.71 1.97 2.17 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