[NAIM] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -83.53%
YoY- -11.7%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 128,904 94,155 120,904 123,353 95,307 116,315 134,425 -0.69%
PBT 51,395 22,983 16,944 19,219 21,550 29,138 32,740 7.79%
Tax -9,494 -6,125 -3,992 -5,128 -4,762 -7,126 -9,240 0.45%
NP 41,901 16,858 12,952 14,091 16,788 22,012 23,500 10.10%
-
NP to SH 41,160 16,078 12,226 13,993 15,848 21,124 22,674 10.43%
-
Tax Rate 18.47% 26.65% 23.56% 26.68% 22.10% 24.46% 28.22% -
Total Cost 87,003 77,297 107,952 109,262 78,519 94,303 110,925 -3.96%
-
Net Worth 805,664 719,839 684,750 629,803 571,761 552,549 501,420 8.21%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - 17,121 -
Div Payout % - - - - - - 75.51% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 805,664 719,839 684,750 629,803 571,761 552,549 501,420 8.21%
NOSH 236,960 236,789 236,937 236,768 237,245 244,490 244,595 -0.52%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 32.51% 17.90% 10.71% 11.42% 17.61% 18.92% 17.48% -
ROE 5.11% 2.23% 1.79% 2.22% 2.77% 3.82% 4.52% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 54.40 39.76 51.03 52.10 40.17 47.57 54.96 -0.17%
EPS 17.37 6.79 5.16 5.91 6.68 8.64 9.27 11.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
NAPS 3.40 3.04 2.89 2.66 2.41 2.26 2.05 8.78%
Adjusted Per Share Value based on latest NOSH - 236,768
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 25.09 18.33 23.53 24.01 18.55 22.64 26.16 -0.69%
EPS 8.01 3.13 2.38 2.72 3.08 4.11 4.41 10.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
NAPS 1.5681 1.401 1.3327 1.2258 1.1128 1.0754 0.9759 8.21%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.17 1.88 3.08 3.46 1.14 3.76 4.00 -
P/RPS 3.99 4.73 6.04 6.64 2.84 7.90 7.28 -9.52%
P/EPS 12.49 27.69 59.69 58.54 17.07 43.52 43.15 -18.65%
EY 8.00 3.61 1.68 1.71 5.86 2.30 2.32 22.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
P/NAPS 0.64 0.62 1.07 1.30 0.47 1.66 1.95 -16.93%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 25/05/12 26/05/11 26/05/10 26/05/09 24/04/08 27/04/07 -
Price 3.85 1.72 2.51 2.68 1.83 4.02 4.20 -
P/RPS 7.08 4.33 4.92 5.14 4.56 8.45 7.64 -1.25%
P/EPS 22.16 25.33 48.64 45.35 27.40 46.53 45.31 -11.22%
EY 4.51 3.95 2.06 2.21 3.65 2.15 2.21 12.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
P/NAPS 1.13 0.57 0.87 1.01 0.76 1.78 2.05 -9.44%

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