[NAIM] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 45.05%
YoY- 47.75%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 420,290 374,109 380,591 461,791 329,284 243,208 243,280 9.53%
PBT 99,622 85,260 74,608 95,435 70,407 75,542 81,169 3.47%
Tax -22,207 -23,650 -18,654 -27,872 -19,856 -20,064 -29,981 -4.87%
NP 77,415 61,610 55,954 67,563 50,551 55,478 51,188 7.13%
-
NP to SH 75,296 59,898 53,658 65,096 44,058 46,925 51,188 6.64%
-
Tax Rate 22.29% 27.74% 25.00% 29.21% 28.20% 26.56% 36.94% -
Total Cost 342,875 312,499 324,637 394,228 278,733 187,730 192,092 10.13%
-
Net Worth 665,770 595,185 550,213 530,448 466,985 433,115 394,907 9.09%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 23,692 18,970 19,476 36,666 36,674 17,324 12,497 11.24%
Div Payout % 31.47% 31.67% 36.30% 56.33% 83.24% 36.92% 24.41% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 665,770 595,185 550,213 530,448 466,985 433,115 394,907 9.09%
NOSH 236,928 237,125 243,457 244,446 244,494 247,494 249,941 -0.88%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 18.42% 16.47% 14.70% 14.63% 15.35% 22.81% 21.04% -
ROE 11.31% 10.06% 9.75% 12.27% 9.43% 10.83% 12.96% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 177.39 157.77 156.33 188.91 134.68 98.27 97.33 10.51%
EPS 31.78 25.26 22.04 26.63 18.02 18.96 20.48 7.59%
DPS 10.00 8.00 8.00 15.00 15.00 7.00 5.00 12.24%
NAPS 2.81 2.51 2.26 2.17 1.91 1.75 1.58 10.06%
Adjusted Per Share Value based on latest NOSH - 244,461
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 81.80 72.81 74.07 89.88 64.09 47.34 47.35 9.53%
EPS 14.65 11.66 10.44 12.67 8.57 9.13 9.96 6.63%
DPS 4.61 3.69 3.79 7.14 7.14 3.37 2.43 11.25%
NAPS 1.2958 1.1584 1.0709 1.0324 0.9089 0.843 0.7686 9.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.52 2.88 2.82 5.85 3.00 3.08 3.26 -
P/RPS 1.98 1.83 1.80 3.10 2.23 3.13 3.35 -8.38%
P/EPS 11.08 11.40 12.79 21.97 16.65 16.24 15.92 -5.85%
EY 9.03 8.77 7.82 4.55 6.01 6.16 6.28 6.23%
DY 2.84 2.78 2.84 2.56 5.00 2.27 1.53 10.85%
P/NAPS 1.25 1.15 1.25 2.70 1.57 1.76 2.06 -7.98%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 17/11/09 31/10/08 14/11/07 16/10/06 28/10/05 28/10/04 -
Price 3.46 2.95 2.35 5.35 3.00 3.00 3.12 -
P/RPS 1.95 1.87 1.50 2.83 2.23 3.05 3.21 -7.96%
P/EPS 10.89 11.68 10.66 20.09 16.65 15.82 15.23 -5.43%
EY 9.18 8.56 9.38 4.98 6.01 6.32 6.56 5.75%
DY 2.89 2.71 3.40 2.80 5.00 2.33 1.60 10.35%
P/NAPS 1.23 1.18 1.04 2.47 1.57 1.71 1.97 -7.54%

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