[NAIM] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 55.57%
YoY- 11.63%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 348,158 318,786 420,290 374,109 380,591 461,791 329,284 0.93%
PBT 90,304 51,046 99,622 85,260 74,608 95,435 70,407 4.23%
Tax -10,661 -9,142 -22,207 -23,650 -18,654 -27,872 -19,856 -9.83%
NP 79,643 41,904 77,415 61,610 55,954 67,563 50,551 7.86%
-
NP to SH 76,375 41,643 75,296 59,898 53,658 65,096 44,058 9.59%
-
Tax Rate 11.81% 17.91% 22.29% 27.74% 25.00% 29.21% 28.20% -
Total Cost 268,515 276,882 342,875 312,499 324,637 394,228 278,733 -0.61%
-
Net Worth 770,148 703,525 665,770 595,185 550,213 530,448 466,985 8.68%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 7,109 11,843 23,692 18,970 19,476 36,666 36,674 -23.90%
Div Payout % 9.31% 28.44% 31.47% 31.67% 36.30% 56.33% 83.24% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 770,148 703,525 665,770 595,185 550,213 530,448 466,985 8.68%
NOSH 236,968 236,877 236,928 237,125 243,457 244,446 244,494 -0.51%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 22.88% 13.14% 18.42% 16.47% 14.70% 14.63% 15.35% -
ROE 9.92% 5.92% 11.31% 10.06% 9.75% 12.27% 9.43% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 146.92 134.58 177.39 157.77 156.33 188.91 134.68 1.45%
EPS 32.23 17.58 31.78 25.26 22.04 26.63 18.02 10.16%
DPS 3.00 5.00 10.00 8.00 8.00 15.00 15.00 -23.50%
NAPS 3.25 2.97 2.81 2.51 2.26 2.17 1.91 9.25%
Adjusted Per Share Value based on latest NOSH - 237,206
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 69.56 63.69 83.97 74.74 76.04 92.26 65.79 0.93%
EPS 15.26 8.32 15.04 11.97 10.72 13.01 8.80 9.59%
DPS 1.42 2.37 4.73 3.79 3.89 7.33 7.33 -23.91%
NAPS 1.5386 1.4055 1.3301 1.1891 1.0992 1.0597 0.933 8.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.78 1.68 3.52 2.88 2.82 5.85 3.00 -
P/RPS 1.21 1.25 1.98 1.83 1.80 3.10 2.23 -9.67%
P/EPS 5.52 9.56 11.08 11.40 12.79 21.97 16.65 -16.79%
EY 18.11 10.46 9.03 8.77 7.82 4.55 6.01 20.16%
DY 1.69 2.98 2.84 2.78 2.84 2.56 5.00 -16.52%
P/NAPS 0.55 0.57 1.25 1.15 1.25 2.70 1.57 -16.02%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 24/11/10 17/11/09 31/10/08 14/11/07 16/10/06 -
Price 1.85 1.76 3.46 2.95 2.35 5.35 3.00 -
P/RPS 1.26 1.31 1.95 1.87 1.50 2.83 2.23 -9.06%
P/EPS 5.74 10.01 10.89 11.68 10.66 20.09 16.65 -16.24%
EY 17.42 9.99 9.18 8.56 9.38 4.98 6.01 19.38%
DY 1.62 2.84 2.89 2.71 3.40 2.80 5.00 -17.11%
P/NAPS 0.57 0.59 1.23 1.18 1.04 2.47 1.57 -15.52%

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