[NAIM] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 509,170 343,638 337,540 60,403 103.38%
PBT 117,993 109,337 102,975 20,462 79.22%
Tax -33,945 -35,552 -39,918 -8,083 61.26%
NP 84,048 73,785 63,057 12,379 89.24%
-
NP to SH 76,278 65,232 63,231 13,440 78.28%
-
Tax Rate 28.77% 32.52% 38.76% 39.50% -
Total Cost 425,122 269,853 274,483 48,024 106.72%
-
Net Worth 466,733 433,233 395,243 310,787 14.50%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 122,187 34,741 31,777 9,261 136.11%
Div Payout % 160.19% 53.26% 50.26% 68.91% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 466,733 433,233 395,243 310,787 14.50%
NOSH 244,363 247,561 250,154 205,819 5.88%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 16.51% 21.47% 18.68% 20.49% -
ROE 16.34% 15.06% 16.00% 4.32% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 208.37 138.81 134.93 29.35 92.08%
EPS 31.22 26.35 25.28 6.53 68.38%
DPS 50.00 14.00 12.70 4.50 122.98%
NAPS 1.91 1.75 1.58 1.51 8.14%
Adjusted Per Share Value based on latest NOSH - 205,819
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 101.72 68.65 67.43 12.07 103.36%
EPS 15.24 13.03 12.63 2.69 78.17%
DPS 24.41 6.94 6.35 1.85 136.11%
NAPS 0.9325 0.8655 0.7896 0.6209 14.50%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.00 3.08 3.26 2.68 -
P/RPS 1.44 2.22 2.42 9.13 -45.94%
P/EPS 9.61 11.69 12.90 41.04 -38.33%
EY 10.41 8.56 7.75 2.44 62.11%
DY 16.67 4.55 3.90 1.68 114.73%
P/NAPS 1.57 1.76 2.06 1.77 -3.91%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 16/10/06 28/10/05 28/10/04 - -
Price 3.00 3.00 3.12 0.00 -
P/RPS 1.44 2.16 2.31 0.00 -
P/EPS 9.61 11.39 12.34 0.00 -
EY 10.41 8.78 8.10 0.00 -
DY 16.67 4.67 4.07 0.00 -
P/NAPS 1.57 1.71 1.97 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