[NAIM] YoY Quarter Result on 30-Jun-2010 [#2]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

25-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 74.1%

YoY- 7.54%

Quarter Report

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	184,861	120,592	103,492	155,945	134,342	133,943	185,354	-0.04%
YoY %	53.29%	16.52%	-33.64%	16.08%	0.30%	-27.74%	-	-
Horiz. %	99.73%	65.06%	55.83%	84.13%	72.48%	72.26%	100.00%	-
PBT	11,537	36,755	21,546	30,296	30,227	23,973	31,911	-15.58%
YoY %	-68.61%	70.59%	-28.88%	0.23%	26.09%	-24.88%	-	-
Horiz. %	36.15%	115.18%	67.52%	94.94%	94.72%	75.12%	100.00%	-
Tax	-2,283	-3,910	-2,461	-6,350	-6,773	-5,728	-8,637	-19.87%
YoY %	41.61%	-58.88%	61.24%	6.25%	-18.24%	33.68%	-	-
Horiz. %	26.43%	45.27%	28.49%	73.52%	78.42%	66.32%	100.00%	-
NP	9,254	32,845	19,085	23,946	23,454	18,245	23,274	-14.23%
YoY %	-71.83%	72.10%	-20.30%	2.10%	28.55%	-21.61%	-	-
Horiz. %	39.76%	141.12%	82.00%	102.89%	100.77%	78.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,084	31,242	19,164	24,362	22,654	17,651	22,205	-13.82%
YoY %	-70.92%	63.02%	-21.34%	7.54%	28.34%	-20.51%	-	-
Horiz. %	40.91%	140.70%	86.30%	109.71%	102.02%	79.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.79%	10.64%	11.42%	20.96%	22.41%	23.89%	27.07%	-
YoY %	86.00%	-6.83%	-45.52%	-6.47%	-6.20%	-11.75%	-	-
Horiz. %	73.11%	39.31%	42.19%	77.43%	82.79%	88.25%	100.00%	-
Total Cost	175,607	87,747	84,407	131,999	110,888	115,698	162,080	1.34%
YoY %	100.13%	3.96%	-36.05%	19.04%	-4.16%	-28.62%	-	-
Horiz. %	108.35%	54.14%	52.08%	81.44%	68.42%	71.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	815,899	743,744	703,548	642,227	581,175	564,734	511,106	8.09%
YoY %	9.70%	5.71%	9.55%	10.50%	2.91%	10.49%	-	-
Horiz. %	159.63%	145.52%	137.65%	125.65%	113.71%	110.49%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	14,211	11,844	11,849	11,860	19,557	17,118	-
YoY %	-	19.98%	-0.04%	-0.09%	-39.36%	14.25%	-	-
Horiz. %	-	83.02%	69.19%	69.22%	69.28%	114.25%	100.00%	-
Div Payout %	-	45.49%	61.80%	48.64%	52.36%	110.80%	77.09%	-
YoY %	-	-26.39%	27.06%	-7.10%	-52.74%	43.73%	-	-
Horiz. %	-	59.01%	80.17%	63.10%	67.92%	143.73%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	815,899	743,744	703,548	642,227	581,175	564,734	511,106	8.09%
YoY %	9.70%	5.71%	9.55%	10.50%	2.91%	10.49%	-	-
Horiz. %	159.63%	145.52%	137.65%	125.65%	113.71%	110.49%	100.00%	-
NOSH	237,180	236,861	236,885	236,984	237,214	244,473	244,548	-0.50%
YoY %	0.13%	-0.01%	-0.04%	-0.10%	-2.97%	-0.03%	-	-
Horiz. %	96.99%	96.86%	96.87%	96.91%	97.00%	99.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	5.01%	27.24%	18.44%	15.36%	17.46%	13.62%	12.56%	-
YoY %	-81.61%	47.72%	20.05%	-12.03%	28.19%	8.44%	-	-
Horiz. %	39.89%	216.88%	146.82%	122.29%	139.01%	108.44%	100.00%	-
ROE	1.11%	4.20%	2.72%	3.79%	3.90%	3.13%	4.34%	-
YoY %	-73.57%	54.41%	-28.23%	-2.82%	24.60%	-27.88%	-	-
Horiz. %	25.58%	96.77%	62.67%	87.33%	89.86%	72.12%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	77.94	50.91	43.69	65.80	56.63	54.79	75.79	0.46%
YoY %	53.09%	16.53%	-33.60%	16.19%	3.36%	-27.71%	-	-
Horiz. %	102.84%	67.17%	57.65%	86.82%	74.72%	72.29%	100.00%	-
EPS	3.83	13.19	8.09	10.28	9.55	7.22	9.08	-13.38%
YoY %	-70.96%	63.04%	-21.30%	7.64%	32.27%	-20.48%	-	-
Horiz. %	42.18%	145.26%	89.10%	113.22%	105.18%	79.52%	100.00%	-
DPS	0.00	6.00	5.00	5.00	5.00	8.00	7.00	-
YoY %	0.00%	20.00%	0.00%	0.00%	-37.50%	14.29%	-	-
Horiz. %	0.00%	85.71%	71.43%	71.43%	71.43%	114.29%	100.00%	-
NAPS	3.44	3.14	2.97	2.71	2.45	2.31	2.09	8.65%
YoY %	9.55%	5.72%	9.59%	10.61%	6.06%	10.53%	-	-
Horiz. %	164.59%	150.24%	142.11%	129.67%	117.22%	110.53%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 236,984
RPS	36.93	24.09	20.68	31.16	26.84	26.76	37.03	-0.04%
YoY %	53.30%	16.49%	-33.63%	16.10%	0.30%	-27.73%	-	-
Horiz. %	99.73%	65.06%	55.85%	84.15%	72.48%	72.27%	100.00%	-
EPS	1.81	6.24	3.83	4.87	4.53	3.53	4.44	-13.87%
YoY %	-70.99%	62.92%	-21.36%	7.51%	28.33%	-20.50%	-	-
Horiz. %	40.77%	140.54%	86.26%	109.68%	102.03%	79.50%	100.00%	-
DPS	0.00	2.84	2.37	2.37	2.37	3.91	3.42	-
YoY %	0.00%	19.83%	0.00%	0.00%	-39.39%	14.33%	-	-
Horiz. %	0.00%	83.04%	69.30%	69.30%	69.30%	114.33%	100.00%	-
NAPS	1.63	1.4859	1.4056	1.2831	1.1611	1.1282	1.0211	8.09%
YoY %	9.70%	5.71%	9.55%	10.51%	2.92%	10.49%	-	-
Horiz. %	159.63%	145.52%	137.66%	125.66%	113.71%	110.49%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	3.96	1.73	2.46	2.95	1.88	3.50	5.20	-
P/RPS	5.08	3.40	5.63	4.48	3.32	6.39	6.86	-4.87%
YoY %	49.41%	-39.61%	25.67%	34.94%	-48.04%	-6.85%	-	-
Horiz. %	74.05%	49.56%	82.07%	65.31%	48.40%	93.15%	100.00%	-
P/EPS	103.39	13.12	30.41	28.70	19.69	48.48	57.27	10.33%
YoY %	688.03%	-56.86%	5.96%	45.76%	-59.39%	-15.35%	-	-
Horiz. %	180.53%	22.91%	53.10%	50.11%	34.38%	84.65%	100.00%	-
EY	0.97	7.62	3.29	3.48	5.08	2.06	1.75	-9.35%
YoY %	-87.27%	131.61%	-5.46%	-31.50%	146.60%	17.71%	-	-
Horiz. %	55.43%	435.43%	188.00%	198.86%	290.29%	117.71%	100.00%	-
DY	0.00	3.47	2.03	1.69	2.66	2.29	1.35	-
YoY %	0.00%	70.94%	20.12%	-36.47%	16.16%	69.63%	-	-
Horiz. %	0.00%	257.04%	150.37%	125.19%	197.04%	169.63%	100.00%	-
P/NAPS	1.15	0.55	0.83	1.09	0.77	1.52	2.49	-12.07%
YoY %	109.09%	-33.73%	-23.85%	41.56%	-49.34%	-38.96%	-	-
Horiz. %	46.18%	22.09%	33.33%	43.78%	30.92%	61.04%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	30/08/12	25/08/11	25/08/10	26/08/09	06/08/08	23/08/07	-
Price	3.44	1.87	1.97	3.26	2.72	2.85	5.95	-
P/RPS	4.41	3.67	4.51	4.95	4.80	5.20	7.85	-9.15%
YoY %	20.16%	-18.63%	-8.89%	3.12%	-7.69%	-33.76%	-	-
Horiz. %	56.18%	46.75%	57.45%	63.06%	61.15%	66.24%	100.00%	-
P/EPS	89.82	14.18	24.35	31.71	28.48	39.47	65.53	5.39%
YoY %	533.43%	-41.77%	-23.21%	11.34%	-27.84%	-39.77%	-	-
Horiz. %	137.07%	21.64%	37.16%	48.39%	43.46%	60.23%	100.00%	-
EY	1.11	7.05	4.11	3.15	3.51	2.53	1.53	-5.20%
YoY %	-84.26%	71.53%	30.48%	-10.26%	38.74%	65.36%	-	-
Horiz. %	72.55%	460.78%	268.63%	205.88%	229.41%	165.36%	100.00%	-
DY	0.00	3.21	2.54	1.53	1.84	2.81	1.18	-
YoY %	0.00%	26.38%	66.01%	-16.85%	-34.52%	138.14%	-	-
Horiz. %	0.00%	272.03%	215.25%	129.66%	155.93%	238.14%	100.00%	-
P/NAPS	1.00	0.60	0.66	1.20	1.11	1.23	2.85	-16.00%
YoY %	66.67%	-9.09%	-45.00%	8.11%	-9.76%	-56.84%	-	-
Horiz. %	35.09%	21.05%	23.16%	42.11%	38.95%	43.16%	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