[NAIM] YoY Cumulative 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- 97.93%

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
Cumulative Result
Revenue	279,298	229,649	250,258	319,779	214,240	149,493	152,440	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	49,515	51,777	53,111	64,651	44,574	54,412	54,964	-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	-11,478	-11,535	-12,854	-17,877	-12,296	-14,035	-21,612	-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	38,037	40,242	40,257	46,774	32,278	40,377	33,352	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	38,355	38,502	38,775	44,879	28,712	33,928	33,352	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	241,261	189,407	210,001	273,005	181,962	109,116	119,088	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	11,845	11,861	19,546	17,110	36,684	17,322	-	-
YoY %	-0.13%	-39.32%	14.24%	-53.36%	111.78%	0.00%	-	-
Horiz. %	68.38%	68.47%	112.84%	98.78%	211.78%	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	5.97%	6.62%	6.87%	8.78%	6.35%	7.83%	8.83%	-
YoY %	-9.82%	-3.64%	-21.75%	38.27%	-18.90%	-11.33%	-	-
Horiz. %	67.61%	74.97%	77.80%	99.43%	71.91%	88.67%	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	117.89	96.81	102.43	130.82	87.60	60.41	60.97	11.61%
YoY %	21.77%	-5.49%	-21.70%	49.34%	45.01%	-0.92%	-	-
Horiz. %	193.36%	158.78%	168.00%	214.56%	143.68%	99.08%	100.00%	-
EPS	16.19	16.23	15.87	18.36	11.74	13.71	13.34	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	5.00	5.00	8.00	7.00	15.00	7.00	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	55.80	45.88	50.00	63.89	42.80	29.87	30.45	10.61%
YoY %	21.62%	-8.24%	-21.74%	49.28%	43.29%	-1.90%	-	-
Horiz. %	183.25%	150.67%	164.20%	209.82%	140.56%	98.10%	100.00%	-
EPS	7.66	7.69	7.75	8.97	5.74	6.78	6.66	2.35%
YoY %	-0.39%	-0.77%	-13.60%	56.27%	-15.34%	1.80%	-	-
Horiz. %	115.02%	115.47%	116.37%	134.68%	86.19%	101.80%	100.00%	-
DPS	2.37	2.37	3.91	3.42	7.33	3.46	0.00	-
YoY %	0.00%	-39.39%	14.33%	-53.34%	111.85%	0.00%	-	-
Horiz. %	68.50%	68.50%	113.01%	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	2.50	1.94	3.42	3.97	3.47	5.46	5.41	-12.06%
YoY %	28.87%	-43.27%	-13.85%	14.41%	-36.45%	0.92%	-	-
Horiz. %	46.21%	35.86%	63.22%	73.38%	64.14%	100.92%	100.00%	-
P/EPS	18.22	11.58	22.05	28.32	25.89	24.07	24.74	-4.96%
YoY %	57.34%	-47.48%	-22.14%	9.39%	7.56%	-2.71%	-	-
Horiz. %	73.65%	46.81%	89.13%	114.47%	104.65%	97.29%	100.00%	-
EY	5.49	8.63	4.53	3.53	3.86	4.15	4.04	5.24%
YoY %	-36.38%	90.51%	28.33%	-8.55%	-6.99%	2.72%	-	-
Horiz. %	135.89%	213.61%	112.13%	87.38%	95.54%	102.72%	100.00%	-
DY	1.69	2.66	2.29	1.35	4.93	2.12	0.00	-
YoY %	-36.47%	16.16%	69.63%	-72.62%	132.55%	0.00%	-	-
Horiz. %	79.72%	125.47%	108.02%	63.68%	232.55%	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	2.77	2.81	2.78	4.55	3.42	5.20	5.64	-11.17%
YoY %	-1.42%	1.08%	-38.90%	33.04%	-34.23%	-7.80%	-	-
Horiz. %	49.11%	49.82%	49.29%	80.67%	60.64%	92.20%	100.00%	-
P/EPS	20.14	16.76	17.96	32.41	25.55	22.90	25.79	-4.03%
YoY %	20.17%	-6.68%	-44.59%	26.85%	11.57%	-11.21%	-	-
Horiz. %	78.09%	64.99%	69.64%	125.67%	99.07%	88.79%	100.00%	-
EY	4.97	5.97	5.57	3.09	3.91	4.37	3.88	4.21%
YoY %	-16.75%	7.18%	80.26%	-20.97%	-10.53%	12.63%	-	-
Horiz. %	128.09%	153.87%	143.56%	79.64%	100.77%	112.63%	100.00%	-
DY	1.53	1.84	2.81	1.18	5.00	2.23	0.00	-
YoY %	-16.85%	-34.52%	138.14%	-76.40%	124.22%	0.00%	-	-
Horiz. %	68.61%	82.51%	126.01%	52.91%	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