[NAIM] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 17.08%
YoY- 11.45%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 616,569 503,108 576,503 631,536 487,841 340,763 307,103 12.31%
PBT 113,270 102,970 114,785 124,926 113,290 114,412 97,232 2.57%
Tax -30,485 -19,918 -41,164 -35,001 -32,414 -37,892 -39,632 -4.27%
NP 82,785 83,052 73,621 89,925 80,876 76,520 57,600 6.22%
-
NP to SH 84,834 80,474 70,170 82,396 73,929 70,071 58,835 6.28%
-
Tax Rate 26.91% 19.34% 35.86% 28.02% 28.61% 33.12% 40.76% -
Total Cost 533,784 420,056 502,882 541,611 406,965 264,243 249,503 13.50%
-
Net Worth 642,227 581,175 564,734 511,106 451,808 432,957 377,445 9.25%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 30,822 23,992 19,556 107,554 85,532 47,249 28,531 1.29%
Div Payout % 36.33% 29.81% 27.87% 130.53% 115.70% 67.43% 48.49% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 642,227 581,175 564,734 511,106 451,808 432,957 377,445 9.25%
NOSH 236,984 237,214 244,473 244,548 244,220 247,404 249,963 -0.88%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 13.43% 16.51% 12.77% 14.24% 16.58% 22.46% 18.76% -
ROE 13.21% 13.85% 12.43% 16.12% 16.36% 16.18% 15.59% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 260.17 212.09 235.81 258.25 199.75 137.74 122.86 13.31%
EPS 35.80 33.92 28.70 33.69 30.27 28.32 23.54 7.23%
DPS 13.00 10.11 8.00 44.00 35.00 19.00 11.41 2.19%
NAPS 2.71 2.45 2.31 2.09 1.85 1.75 1.51 10.23%
Adjusted Per Share Value based on latest NOSH - 244,548
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 120.00 97.92 112.20 122.91 94.95 66.32 59.77 12.31%
EPS 16.51 15.66 13.66 16.04 14.39 13.64 11.45 6.28%
DPS 6.00 4.67 3.81 20.93 16.65 9.20 5.55 1.30%
NAPS 1.25 1.1311 1.0991 0.9948 0.8793 0.8427 0.7346 9.25%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.95 1.88 3.50 5.20 3.04 3.30 3.30 -
P/RPS 1.13 0.89 1.48 2.01 1.52 2.40 2.69 -13.45%
P/EPS 8.24 5.54 12.19 15.43 10.04 11.65 14.02 -8.47%
EY 12.13 18.04 8.20 6.48 9.96 8.58 7.13 9.25%
DY 4.41 5.38 2.29 8.46 11.51 5.76 3.46 4.12%
P/NAPS 1.09 0.77 1.52 2.49 1.64 1.89 2.19 -10.97%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 26/08/09 06/08/08 23/08/07 14/09/06 26/08/05 23/08/04 -
Price 3.26 2.72 2.85 5.95 3.00 3.14 3.44 -
P/RPS 1.25 1.28 1.21 2.30 1.50 2.28 2.80 -12.57%
P/EPS 9.11 8.02 9.93 17.66 9.91 11.09 14.62 -7.57%
EY 10.98 12.47 10.07 5.66 10.09 9.02 6.84 8.20%
DY 3.99 3.72 2.81 7.39 11.67 6.05 3.32 3.10%
P/NAPS 1.20 1.11 1.23 2.85 1.62 1.79 2.28 -10.14%

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