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

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
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 120,592 103,492 155,945 134,342 133,943 185,354 114,806 0.82%
PBT 36,755 21,546 30,296 30,227 23,973 31,911 14,916 16.20%
Tax -3,910 -2,461 -6,350 -6,773 -5,728 -8,637 -4,140 -0.94%
NP 32,845 19,085 23,946 23,454 18,245 23,274 10,776 20.39%
-
NP to SH 31,242 19,164 24,362 22,654 17,651 22,205 10,184 20.52%
-
Tax Rate 10.64% 11.42% 20.96% 22.41% 23.89% 27.07% 27.76% -
Total Cost 87,747 84,407 131,999 110,888 115,698 162,080 104,030 -2.79%
-
Net Worth 743,744 703,548 642,227 581,175 564,734 511,106 451,808 8.65%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 14,211 11,844 11,849 11,860 19,557 17,118 36,633 -14.58%
Div Payout % 45.49% 61.80% 48.64% 52.36% 110.80% 77.09% 359.71% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 743,744 703,548 642,227 581,175 564,734 511,106 451,808 8.65%
NOSH 236,861 236,885 236,984 237,214 244,473 244,548 244,220 -0.50%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 27.24% 18.44% 15.36% 17.46% 13.62% 12.56% 9.39% -
ROE 4.20% 2.72% 3.79% 3.90% 3.13% 4.34% 2.25% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 50.91 43.69 65.80 56.63 54.79 75.79 47.01 1.33%
EPS 13.19 8.09 10.28 9.55 7.22 9.08 4.17 21.13%
DPS 6.00 5.00 5.00 5.00 8.00 7.00 15.00 -14.15%
NAPS 3.14 2.97 2.71 2.45 2.31 2.09 1.85 9.20%
Adjusted Per Share Value based on latest NOSH - 237,214
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 23.47 20.14 30.35 26.15 26.07 36.08 22.34 0.82%
EPS 6.08 3.73 4.74 4.41 3.44 4.32 1.98 20.54%
DPS 2.77 2.31 2.31 2.31 3.81 3.33 7.13 -14.56%
NAPS 1.4475 1.3693 1.25 1.1311 1.0991 0.9948 0.8793 8.65%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS 13.12 30.41 28.70 19.69 48.48 57.27 72.90 -24.84%
EY 7.62 3.29 3.48 5.08 2.06 1.75 1.37 33.07%
DY 3.47 2.03 1.69 2.66 2.29 1.35 4.93 -5.68%
P/NAPS 0.55 0.83 1.09 0.77 1.52 2.49 1.64 -16.63%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS 14.18 24.35 31.71 28.48 39.47 65.53 71.94 -23.69%
EY 7.05 4.11 3.15 3.51 2.53 1.53 1.39 31.04%
DY 3.21 2.54 1.53 1.84 2.81 1.18 5.00 -7.11%
P/NAPS 0.60 0.66 1.20 1.11 1.23 2.85 1.62 -15.24%

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