[NAIM] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 2.62%
YoY- 19.1%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 576,503 631,536 487,841 340,763 307,103 0 -
PBT 114,785 124,926 113,290 114,412 97,232 0 -
Tax -41,164 -35,001 -32,414 -37,892 -39,632 0 -
NP 73,621 89,925 80,876 76,520 57,600 0 -
-
NP to SH 70,170 82,396 73,929 70,071 58,835 0 -
-
Tax Rate 35.86% 28.02% 28.61% 33.12% 40.76% - -
Total Cost 502,882 541,611 406,965 264,243 249,503 0 -
-
Net Worth 564,734 511,106 451,808 432,957 377,445 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 19,556 107,554 85,532 47,249 28,531 - -
Div Payout % 27.87% 130.53% 115.70% 67.43% 48.49% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 564,734 511,106 451,808 432,957 377,445 0 -
NOSH 244,473 244,548 244,220 247,404 249,963 0 -
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 12.77% 14.24% 16.58% 22.46% 18.76% 0.00% -
ROE 12.43% 16.12% 16.36% 16.18% 15.59% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 235.81 258.25 199.75 137.74 122.86 0.00 -
EPS 28.70 33.69 30.27 28.32 23.54 0.00 -
DPS 8.00 44.00 35.00 19.00 11.41 0.00 -
NAPS 2.31 2.09 1.85 1.75 1.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 247,404
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 115.18 126.17 97.46 68.08 61.35 0.00 -
EPS 14.02 16.46 14.77 14.00 11.75 0.00 -
DPS 3.91 21.49 17.09 9.44 5.70 0.00 -
NAPS 1.1282 1.0211 0.9026 0.865 0.7541 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 3.50 5.20 3.04 3.30 3.30 0.00 -
P/RPS 1.48 2.01 1.52 2.40 2.69 0.00 -
P/EPS 12.19 15.43 10.04 11.65 14.02 0.00 -
EY 8.20 6.48 9.96 8.58 7.13 0.00 -
DY 2.29 8.46 11.51 5.76 3.46 0.00 -
P/NAPS 1.52 2.49 1.64 1.89 2.19 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 06/08/08 23/08/07 14/09/06 26/08/05 23/08/04 - -
Price 2.85 5.95 3.00 3.14 3.44 0.00 -
P/RPS 1.21 2.30 1.50 2.28 2.80 0.00 -
P/EPS 9.93 17.66 9.91 11.09 14.62 0.00 -
EY 10.07 5.66 10.09 9.02 6.84 0.00 -
DY 2.81 7.39 11.67 6.05 3.32 0.00 -
P/NAPS 1.23 2.85 1.62 1.79 2.28 0.00 -

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
Post a Comment