[NAIM] YoY Quarter Result on 30-Jun-2008 [#2]

Announcement Date
06-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -16.44%
YoY- -20.51%
Quarter Report
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 103,492 155,945 134,342 133,943 185,354 114,806 77,597 4.91%
PBT 21,546 30,296 30,227 23,973 31,911 14,916 23,676 -1.55%
Tax -2,461 -6,350 -6,773 -5,728 -8,637 -4,140 -5,793 -13.29%
NP 19,085 23,946 23,454 18,245 23,274 10,776 17,883 1.08%
-
NP to SH 19,164 24,362 22,654 17,651 22,205 10,184 15,537 3.55%
-
Tax Rate 11.42% 20.96% 22.41% 23.89% 27.07% 27.76% 24.47% -
Total Cost 84,407 131,999 110,888 115,698 162,080 104,030 59,714 5.93%
-
Net Worth 703,548 642,227 581,175 564,734 511,106 451,808 432,957 8.42%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 11,844 11,849 11,860 19,557 17,118 36,633 17,318 -6.13%
Div Payout % 61.80% 48.64% 52.36% 110.80% 77.09% 359.71% 111.46% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 703,548 642,227 581,175 564,734 511,106 451,808 432,957 8.42%
NOSH 236,885 236,984 237,214 244,473 244,548 244,220 247,404 -0.72%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 18.44% 15.36% 17.46% 13.62% 12.56% 9.39% 23.05% -
ROE 2.72% 3.79% 3.90% 3.13% 4.34% 2.25% 3.59% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 43.69 65.80 56.63 54.79 75.79 47.01 31.36 5.67%
EPS 8.09 10.28 9.55 7.22 9.08 4.17 6.28 4.30%
DPS 5.00 5.00 5.00 8.00 7.00 15.00 7.00 -5.45%
NAPS 2.97 2.71 2.45 2.31 2.09 1.85 1.75 9.21%
Adjusted Per Share Value based on latest NOSH - 244,473
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 20.14 30.35 26.15 26.07 36.08 22.34 15.10 4.91%
EPS 3.73 4.74 4.41 3.44 4.32 1.98 3.02 3.58%
DPS 2.31 2.31 2.31 3.81 3.33 7.13 3.37 -6.09%
NAPS 1.3693 1.25 1.1311 1.0991 0.9948 0.8793 0.8427 8.42%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.46 2.95 1.88 3.50 5.20 3.04 3.30 -
P/RPS 5.63 4.48 3.32 6.39 6.86 6.47 10.52 -9.89%
P/EPS 30.41 28.70 19.69 48.48 57.27 72.90 52.55 -8.70%
EY 3.29 3.48 5.08 2.06 1.75 1.37 1.90 9.57%
DY 2.03 1.69 2.66 2.29 1.35 4.93 2.12 -0.72%
P/NAPS 0.83 1.09 0.77 1.52 2.49 1.64 1.89 -12.81%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 25/08/10 26/08/09 06/08/08 23/08/07 14/09/06 26/08/05 -
Price 1.97 3.26 2.72 2.85 5.95 3.00 3.14 -
P/RPS 4.51 4.95 4.80 5.20 7.85 6.38 10.01 -12.43%
P/EPS 24.35 31.71 28.48 39.47 65.53 71.94 50.00 -11.29%
EY 4.11 3.15 3.51 2.53 1.53 1.39 2.00 12.74%
DY 2.54 1.53 1.84 2.81 1.18 5.00 2.23 2.19%
P/NAPS 0.66 1.20 1.11 1.23 2.85 1.62 1.79 -15.31%

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