[NAIM] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 17.23%
YoY- -7.41%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 144,624 93,107 192,401 192,811 143,126 184,233 196,713 -4.99%
PBT 22,557 6,112 32,421 30,272 29,696 30,890 34,442 -6.80%
Tax -7,000 131 -9,929 -6,892 -2,583 -18,315 -9,564 -5.06%
NP 15,557 6,243 22,492 23,380 27,113 12,575 24,878 -7.51%
-
NP to SH 13,115 4,985 22,454 25,083 27,089 11,178 22,171 -8.37%
-
Tax Rate 31.03% -2.14% 30.63% 22.77% 8.70% 59.29% 27.77% -
Total Cost 129,067 86,864 169,909 169,431 116,013 171,658 171,835 -4.65%
-
Net Worth 710,793 473,811 474,239 474,274 485,260 488,765 244,400 19.45%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 11,846 7,107 11,855 11,856 12,131 - 36,660 -17.14%
Div Payout % 90.33% 142.57% 52.80% 47.27% 44.78% - 165.35% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 710,793 473,811 474,239 474,274 485,260 488,765 244,400 19.45%
NOSH 236,931 236,905 237,119 237,137 242,630 244,382 244,400 -0.51%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.76% 6.71% 11.69% 12.13% 18.94% 6.83% 12.65% -
ROE 1.85% 1.05% 4.73% 5.29% 5.58% 2.29% 9.07% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 61.04 39.30 81.14 81.31 58.99 75.39 80.49 -4.50%
EPS 5.54 2.10 9.48 10.59 11.18 4.57 9.08 -7.89%
DPS 5.00 3.00 5.00 5.00 5.00 0.00 15.00 -16.71%
NAPS 3.00 2.00 2.00 2.00 2.00 2.00 1.00 20.07%
Adjusted Per Share Value based on latest NOSH - 237,137
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.89 18.60 38.44 38.52 28.59 36.81 39.30 -4.99%
EPS 2.62 1.00 4.49 5.01 5.41 2.23 4.43 -8.37%
DPS 2.37 1.42 2.37 2.37 2.42 0.00 7.32 -17.12%
NAPS 1.42 0.9466 0.9474 0.9475 0.9695 0.9765 0.4883 19.45%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.76 1.64 3.37 2.94 1.44 4.72 3.12 -
P/RPS 2.88 4.17 4.15 3.62 2.44 6.26 3.88 -4.84%
P/EPS 31.80 77.94 35.59 27.80 12.90 103.19 34.39 -1.29%
EY 3.15 1.28 2.81 3.60 7.75 0.97 2.91 1.32%
DY 2.84 1.83 1.48 1.70 3.47 0.00 4.81 -8.39%
P/NAPS 0.59 0.82 1.69 1.47 0.72 2.36 3.12 -24.21%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 02/03/11 25/02/10 25/02/09 28/02/08 26/02/07 -
Price 1.92 2.21 3.19 3.38 1.23 3.72 4.50 -
P/RPS 3.15 5.62 3.93 4.16 2.09 4.93 5.59 -9.10%
P/EPS 34.69 105.03 33.69 31.95 11.02 81.33 49.61 -5.78%
EY 2.88 0.95 2.97 3.13 9.08 1.23 2.02 6.08%
DY 2.60 1.36 1.57 1.48 4.07 0.00 3.33 -4.03%
P/NAPS 0.64 1.11 1.60 1.69 0.62 1.86 4.50 -27.73%

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