[NAIM] YoY Quarter Result on 30-Jun-2009 [#2]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

26-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 42.95%

YoY- 28.34%

Quarter Report

Q209 (Announcement).pdf

Latest QR

Upcoming QR

NAIM's Result

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	120,592	103,492	155,945	134,342	133,943	185,354	114,806	0.82%
YoY %	16.52%	-33.64%	16.08%	0.30%	-27.74%	61.45%	-	-
Horiz. %	105.04%	90.15%	135.83%	117.02%	116.67%	161.45%	100.00%	-
PBT	36,755	21,546	30,296	30,227	23,973	31,911	14,916	16.20%
YoY %	70.59%	-28.88%	0.23%	26.09%	-24.88%	113.94%	-	-
Horiz. %	246.41%	144.45%	203.11%	202.65%	160.72%	213.94%	100.00%	-
Tax	-3,910	-2,461	-6,350	-6,773	-5,728	-8,637	-4,140	-0.94%
YoY %	-58.88%	61.24%	6.25%	-18.24%	33.68%	-108.62%	-	-
Horiz. %	94.44%	59.44%	153.38%	163.60%	138.36%	208.62%	100.00%	-
NP	32,845	19,085	23,946	23,454	18,245	23,274	10,776	20.39%
YoY %	72.10%	-20.30%	2.10%	28.55%	-21.61%	115.98%	-	-
Horiz. %	304.80%	177.11%	222.22%	217.65%	169.31%	215.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,242	19,164	24,362	22,654	17,651	22,205	10,184	20.52%
YoY %	63.02%	-21.34%	7.54%	28.34%	-20.51%	118.04%	-	-
Horiz. %	306.78%	188.18%	239.22%	222.45%	173.32%	218.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.64%	11.42%	20.96%	22.41%	23.89%	27.07%	27.76%	-
YoY %	-6.83%	-45.52%	-6.47%	-6.20%	-11.75%	-2.49%	-	-
Horiz. %	38.33%	41.14%	75.50%	80.73%	86.06%	97.51%	100.00%	-
Total Cost	87,747	84,407	131,999	110,888	115,698	162,080	104,030	-2.79%
YoY %	3.96%	-36.05%	19.04%	-4.16%	-28.62%	55.80%	-	-
Horiz. %	84.35%	81.14%	126.89%	106.59%	111.22%	155.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	743,744	703,548	642,227	581,175	564,734	511,106	451,808	8.65%
YoY %	5.71%	9.55%	10.50%	2.91%	10.49%	13.12%	-	-
Horiz. %	164.62%	155.72%	142.15%	128.63%	124.99%	113.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	14,211	11,844	11,849	11,860	19,557	17,118	36,633	-14.58%
YoY %	19.98%	-0.04%	-0.09%	-39.36%	14.25%	-53.27%	-	-
Horiz. %	38.79%	32.33%	32.35%	32.38%	53.39%	46.73%	100.00%	-
Div Payout %	45.49%	61.80%	48.64%	52.36%	110.80%	77.09%	359.71%	-
YoY %	-26.39%	27.06%	-7.10%	-52.74%	43.73%	-78.57%	-	-
Horiz. %	12.65%	17.18%	13.52%	14.56%	30.80%	21.43%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	743,744	703,548	642,227	581,175	564,734	511,106	451,808	8.65%
YoY %	5.71%	9.55%	10.50%	2.91%	10.49%	13.12%	-	-
Horiz. %	164.62%	155.72%	142.15%	128.63%	124.99%	113.12%	100.00%	-
NOSH	236,861	236,885	236,984	237,214	244,473	244,548	244,220	-0.50%
YoY %	-0.01%	-0.04%	-0.10%	-2.97%	-0.03%	0.13%	-	-
Horiz. %	96.99%	97.00%	97.04%	97.13%	100.10%	100.13%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	27.24%	18.44%	15.36%	17.46%	13.62%	12.56%	9.39%	-
YoY %	47.72%	20.05%	-12.03%	28.19%	8.44%	33.76%	-	-
Horiz. %	290.10%	196.38%	163.58%	185.94%	145.05%	133.76%	100.00%	-
ROE	4.20%	2.72%	3.79%	3.90%	3.13%	4.34%	2.25%	-
YoY %	54.41%	-28.23%	-2.82%	24.60%	-27.88%	92.89%	-	-
Horiz. %	186.67%	120.89%	168.44%	173.33%	139.11%	192.89%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	50.91	43.69	65.80	56.63	54.79	75.79	47.01	1.33%
YoY %	16.53%	-33.60%	16.19%	3.36%	-27.71%	61.22%	-	-
Horiz. %	108.30%	92.94%	139.97%	120.46%	116.55%	161.22%	100.00%	-
EPS	13.19	8.09	10.28	9.55	7.22	9.08	4.17	21.13%
YoY %	63.04%	-21.30%	7.64%	32.27%	-20.48%	117.75%	-	-
Horiz. %	316.31%	194.00%	246.52%	229.02%	173.14%	217.75%	100.00%	-
DPS	6.00	5.00	5.00	5.00	8.00	7.00	15.00	-14.15%
YoY %	20.00%	0.00%	0.00%	-37.50%	14.29%	-53.33%	-	-
Horiz. %	40.00%	33.33%	33.33%	33.33%	53.33%	46.67%	100.00%	-
NAPS	3.14	2.97	2.71	2.45	2.31	2.09	1.85	9.20%
YoY %	5.72%	9.59%	10.61%	6.06%	10.53%	12.97%	-	-
Horiz. %	169.73%	160.54%	146.49%	132.43%	124.86%	112.97%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 237,214
RPS	23.47	20.14	30.35	26.15	26.07	36.08	22.34	0.82%
YoY %	16.53%	-33.64%	16.06%	0.31%	-27.74%	61.50%	-	-
Horiz. %	105.06%	90.15%	135.85%	117.05%	116.70%	161.50%	100.00%	-
EPS	6.08	3.73	4.74	4.41	3.44	4.32	1.98	20.54%
YoY %	63.00%	-21.31%	7.48%	28.20%	-20.37%	118.18%	-	-
Horiz. %	307.07%	188.38%	239.39%	222.73%	173.74%	218.18%	100.00%	-
DPS	2.77	2.31	2.31	2.31	3.81	3.33	7.13	-14.56%
YoY %	19.91%	0.00%	0.00%	-39.37%	14.41%	-53.30%	-	-
Horiz. %	38.85%	32.40%	32.40%	32.40%	53.44%	46.70%	100.00%	-
NAPS	1.4475	1.3693	1.25	1.1311	1.0991	0.9948	0.8793	8.65%
YoY %	5.71%	9.54%	10.51%	2.91%	10.48%	13.14%	-	-
Horiz. %	164.62%	155.73%	142.16%	128.64%	125.00%	113.14%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.73	2.46	2.95	1.88	3.50	5.20	3.04	-
P/RPS	3.40	5.63	4.48	3.32	6.39	6.86	6.47	-10.15%
YoY %	-39.61%	25.67%	34.94%	-48.04%	-6.85%	6.03%	-	-
Horiz. %	52.55%	87.02%	69.24%	51.31%	98.76%	106.03%	100.00%	-
P/EPS	13.12	30.41	28.70	19.69	48.48	57.27	72.90	-24.84%
YoY %	-56.86%	5.96%	45.76%	-59.39%	-15.35%	-21.44%	-	-
Horiz. %	18.00%	41.71%	39.37%	27.01%	66.50%	78.56%	100.00%	-
EY	7.62	3.29	3.48	5.08	2.06	1.75	1.37	33.07%
YoY %	131.61%	-5.46%	-31.50%	146.60%	17.71%	27.74%	-	-
Horiz. %	556.20%	240.15%	254.01%	370.80%	150.36%	127.74%	100.00%	-
DY	3.47	2.03	1.69	2.66	2.29	1.35	4.93	-5.68%
YoY %	70.94%	20.12%	-36.47%	16.16%	69.63%	-72.62%	-	-
Horiz. %	70.39%	41.18%	34.28%	53.96%	46.45%	27.38%	100.00%	-
P/NAPS	0.55	0.83	1.09	0.77	1.52	2.49	1.64	-16.63%
YoY %	-33.73%	-23.85%	41.56%	-49.34%	-38.96%	51.83%	-	-
Horiz. %	33.54%	50.61%	66.46%	46.95%	92.68%	151.83%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	25/08/11	25/08/10	26/08/09	06/08/08	23/08/07	14/09/06	-
Price	1.87	1.97	3.26	2.72	2.85	5.95	3.00	-
P/RPS	3.67	4.51	4.95	4.80	5.20	7.85	6.38	-8.79%
YoY %	-18.63%	-8.89%	3.12%	-7.69%	-33.76%	23.04%	-	-
Horiz. %	57.52%	70.69%	77.59%	75.24%	81.50%	123.04%	100.00%	-
P/EPS	14.18	24.35	31.71	28.48	39.47	65.53	71.94	-23.69%
YoY %	-41.77%	-23.21%	11.34%	-27.84%	-39.77%	-8.91%	-	-
Horiz. %	19.71%	33.85%	44.08%	39.59%	54.87%	91.09%	100.00%	-
EY	7.05	4.11	3.15	3.51	2.53	1.53	1.39	31.04%
YoY %	71.53%	30.48%	-10.26%	38.74%	65.36%	10.07%	-	-
Horiz. %	507.19%	295.68%	226.62%	252.52%	182.01%	110.07%	100.00%	-
DY	3.21	2.54	1.53	1.84	2.81	1.18	5.00	-7.11%
YoY %	26.38%	66.01%	-16.85%	-34.52%	138.14%	-76.40%	-	-
Horiz. %	64.20%	50.80%	30.60%	36.80%	56.20%	23.60%	100.00%	-
P/NAPS	0.60	0.66	1.20	1.11	1.23	2.85	1.62	-15.24%
YoY %	-9.09%	-45.00%	8.11%	-9.76%	-56.84%	75.93%	-	-
Horiz. %	37.04%	40.74%	74.07%	68.52%	75.93%	175.93%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos