[NAIM] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 44.47%
YoY- -31.19%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 192,811 143,126 184,233 196,713 179,886 100,430 89,299 13.67%
PBT 30,272 29,696 30,890 34,442 47,586 33,795 16,386 10.76%
Tax -6,892 -2,583 -18,315 -9,564 -14,089 -15,488 -5,679 3.27%
NP 23,380 27,113 12,575 24,878 33,497 18,307 10,707 13.88%
-
NP to SH 25,083 27,089 11,178 22,171 32,220 18,307 9,164 18.25%
-
Tax Rate 22.77% 8.70% 59.29% 27.77% 29.61% 45.83% 34.66% -
Total Cost 169,431 116,013 171,658 171,835 146,389 82,123 78,592 13.64%
-
Net Worth 474,274 485,260 488,765 244,400 244,695 393,266 325,450 6.47%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 11,856 12,131 - 36,660 12,234 17,423 - -
Div Payout % 47.27% 44.78% - 165.35% 37.97% 95.17% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 474,274 485,260 488,765 244,400 244,695 393,266 325,450 6.47%
NOSH 237,137 242,630 244,382 244,400 244,695 248,902 214,112 1.71%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.13% 18.94% 6.83% 12.65% 18.62% 18.23% 11.99% -
ROE 5.29% 5.58% 2.29% 9.07% 13.17% 4.66% 2.82% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 81.31 58.99 75.39 80.49 73.51 40.35 41.71 11.75%
EPS 10.59 11.18 4.57 9.08 13.08 7.37 4.28 16.28%
DPS 5.00 5.00 0.00 15.00 5.00 7.00 0.00 -
NAPS 2.00 2.00 2.00 1.00 1.00 1.58 1.52 4.67%
Adjusted Per Share Value based on latest NOSH - 244,400
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 38.52 28.59 36.81 39.30 35.94 20.06 17.84 13.67%
EPS 5.01 5.41 2.23 4.43 6.44 3.66 1.83 18.25%
DPS 2.37 2.42 0.00 7.32 2.44 3.48 0.00 -
NAPS 0.9475 0.9695 0.9765 0.4883 0.4889 0.7857 0.6502 6.47%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.94 1.44 4.72 3.12 2.98 3.20 3.04 -
P/RPS 3.62 2.44 6.26 3.88 4.05 7.93 7.29 -11.00%
P/EPS 27.80 12.90 103.19 34.39 22.63 43.51 71.03 -14.46%
EY 3.60 7.75 0.97 2.91 4.42 2.30 1.41 16.89%
DY 1.70 3.47 0.00 4.81 1.68 2.19 0.00 -
P/NAPS 1.47 0.72 2.36 3.12 2.98 2.03 2.00 -4.99%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 28/02/08 26/02/07 20/03/06 17/02/05 28/01/04 -
Price 3.38 1.23 3.72 4.50 3.38 3.16 3.74 -
P/RPS 4.16 2.09 4.93 5.59 4.60 7.83 8.97 -12.00%
P/EPS 31.95 11.02 81.33 49.61 25.67 42.96 87.38 -15.42%
EY 3.13 9.08 1.23 2.02 3.90 2.33 1.14 18.31%
DY 1.48 4.07 0.00 3.33 1.48 2.22 0.00 -
P/NAPS 1.69 0.62 1.86 4.50 3.38 2.00 2.46 -6.06%

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