[NAIM] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 38.38%
YoY- -17.57%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 318,786 420,290 374,109 380,591 461,791 329,284 243,208 4.61%
PBT 51,046 99,622 85,260 74,608 95,435 70,407 75,542 -6.32%
Tax -9,142 -22,207 -23,650 -18,654 -27,872 -19,856 -20,064 -12.27%
NP 41,904 77,415 61,610 55,954 67,563 50,551 55,478 -4.56%
-
NP to SH 41,643 75,296 59,898 53,658 65,096 44,058 46,925 -1.96%
-
Tax Rate 17.91% 22.29% 27.74% 25.00% 29.21% 28.20% 26.56% -
Total Cost 276,882 342,875 312,499 324,637 394,228 278,733 187,730 6.68%
-
Net Worth 703,525 665,770 595,185 550,213 530,448 466,985 433,115 8.41%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 11,843 23,692 18,970 19,476 36,666 36,674 17,324 -6.13%
Div Payout % 28.44% 31.47% 31.67% 36.30% 56.33% 83.24% 36.92% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 703,525 665,770 595,185 550,213 530,448 466,985 433,115 8.41%
NOSH 236,877 236,928 237,125 243,457 244,446 244,494 247,494 -0.72%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 13.14% 18.42% 16.47% 14.70% 14.63% 15.35% 22.81% -
ROE 5.92% 11.31% 10.06% 9.75% 12.27% 9.43% 10.83% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 134.58 177.39 157.77 156.33 188.91 134.68 98.27 5.37%
EPS 17.58 31.78 25.26 22.04 26.63 18.02 18.96 -1.25%
DPS 5.00 10.00 8.00 8.00 15.00 15.00 7.00 -5.45%
NAPS 2.97 2.81 2.51 2.26 2.17 1.91 1.75 9.21%
Adjusted Per Share Value based on latest NOSH - 243,584
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 62.04 81.80 72.81 74.07 89.88 64.09 47.34 4.60%
EPS 8.10 14.65 11.66 10.44 12.67 8.57 9.13 -1.97%
DPS 2.31 4.61 3.69 3.79 7.14 7.14 3.37 -6.09%
NAPS 1.3693 1.2958 1.1584 1.0709 1.0324 0.9089 0.843 8.41%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.68 3.52 2.88 2.82 5.85 3.00 3.08 -
P/RPS 1.25 1.98 1.83 1.80 3.10 2.23 3.13 -14.17%
P/EPS 9.56 11.08 11.40 12.79 21.97 16.65 16.24 -8.44%
EY 10.46 9.03 8.77 7.82 4.55 6.01 6.16 9.22%
DY 2.98 2.84 2.78 2.84 2.56 5.00 2.27 4.63%
P/NAPS 0.57 1.25 1.15 1.25 2.70 1.57 1.76 -17.12%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 24/11/10 17/11/09 31/10/08 14/11/07 16/10/06 28/10/05 -
Price 1.76 3.46 2.95 2.35 5.35 3.00 3.00 -
P/RPS 1.31 1.95 1.87 1.50 2.83 2.23 3.05 -13.13%
P/EPS 10.01 10.89 11.68 10.66 20.09 16.65 15.82 -7.34%
EY 9.99 9.18 8.56 9.38 4.98 6.01 6.32 7.92%
DY 2.84 2.89 2.71 3.40 2.80 5.00 2.33 3.35%
P/NAPS 0.59 1.23 1.18 1.04 2.47 1.57 1.71 -16.24%

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