[NAIM] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -5.55%
YoY- 43.76%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 133,411 94,390 140,992 144,460 130,333 142,012 115,044 2.49%
PBT 30,566 12,556 50,107 33,483 21,497 30,784 25,833 2.84%
Tax -626 -2,689 -12,919 -12,115 -5,800 -9,995 -7,560 -33.95%
NP 29,940 9,867 37,188 21,368 15,697 20,789 18,273 8.56%
-
NP to SH 29,055 10,253 36,941 21,396 14,883 20,217 15,346 11.21%
-
Tax Rate 2.05% 21.42% 25.78% 36.18% 26.98% 32.47% 29.26% -
Total Cost 103,471 84,523 103,804 123,092 114,636 121,223 96,771 1.12%
-
Net Worth 770,218 703,265 665,838 595,387 550,500 530,482 466,733 8.69%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 11,847 7,116 - 19,556 - -
Div Payout % - - 32.07% 33.26% - 96.74% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 770,218 703,265 665,838 595,387 550,500 530,482 466,733 8.69%
NOSH 236,990 236,789 236,953 237,206 243,584 244,461 244,363 -0.50%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 22.44% 10.45% 26.38% 14.79% 12.04% 14.64% 15.88% -
ROE 3.77% 1.46% 5.55% 3.59% 2.70% 3.81% 3.29% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 56.29 39.86 59.50 60.90 53.51 58.09 47.08 3.01%
EPS 12.26 4.33 15.59 9.02 6.11 8.27 6.28 11.78%
DPS 0.00 0.00 5.00 3.00 0.00 8.00 0.00 -
NAPS 3.25 2.97 2.81 2.51 2.26 2.17 1.91 9.25%
Adjusted Per Share Value based on latest NOSH - 237,206
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 26.65 18.86 28.17 28.86 26.04 28.37 22.98 2.49%
EPS 5.80 2.05 7.38 4.27 2.97 4.04 3.07 11.17%
DPS 0.00 0.00 2.37 1.42 0.00 3.91 0.00 -
NAPS 1.5388 1.405 1.3302 1.1895 1.0998 1.0598 0.9325 8.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.78 1.68 3.52 2.88 2.82 5.85 3.00 -
P/RPS 3.16 4.21 5.92 4.73 5.27 10.07 6.37 -11.01%
P/EPS 14.52 38.80 22.58 31.93 46.15 70.74 47.77 -17.98%
EY 6.89 2.58 4.43 3.13 2.17 1.41 2.09 21.97%
DY 0.00 0.00 1.42 1.04 0.00 1.37 0.00 -
P/NAPS 0.55 0.57 1.25 1.15 1.25 2.70 1.57 -16.02%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 24/11/10 17/11/09 31/10/08 14/11/07 16/10/06 -
Price 1.85 1.76 3.46 2.95 2.35 5.35 3.00 -
P/RPS 3.29 4.42 5.81 4.84 4.39 9.21 6.37 -10.41%
P/EPS 15.09 40.65 22.19 32.71 38.46 64.69 47.77 -17.45%
EY 6.63 2.46 4.51 3.06 2.60 1.55 2.09 21.19%
DY 0.00 0.00 1.45 1.02 0.00 1.50 0.00 -
P/NAPS 0.57 0.59 1.23 1.18 1.04 2.47 1.57 -15.52%

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