[NAIM] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
16-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 3.18%
YoY- 16.93%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 517,235 564,824 658,504 509,170 343,638 337,540 60,403 42.98%
PBT 114,956 105,498 129,877 117,993 109,337 102,975 20,462 33.29%
Tax -26,233 -36,969 -37,436 -33,945 -35,552 -39,918 -8,083 21.65%
NP 88,723 68,529 92,441 84,048 73,785 63,057 12,379 38.81%
-
NP to SH 86,987 64,836 87,267 76,278 65,232 63,231 13,440 36.47%
-
Tax Rate 22.82% 35.04% 28.82% 28.77% 32.52% 38.76% 39.50% -
Total Cost 428,512 496,295 566,063 425,122 269,853 274,483 48,024 43.97%
-
Net Worth 595,387 550,500 530,482 466,733 433,233 395,243 310,787 11.43%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 31,108 - 90,457 122,187 34,741 31,777 9,261 22.35%
Div Payout % 35.76% - 103.66% 160.19% 53.26% 50.26% 68.91% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 595,387 550,500 530,482 466,733 433,233 395,243 310,787 11.43%
NOSH 237,206 243,584 244,461 244,363 247,561 250,154 205,819 2.39%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 17.15% 12.13% 14.04% 16.51% 21.47% 18.68% 20.49% -
ROE 14.61% 11.78% 16.45% 16.34% 15.06% 16.00% 4.32% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 218.05 231.88 269.37 208.37 138.81 134.93 29.35 39.64%
EPS 36.67 26.62 35.70 31.22 26.35 25.28 6.53 33.28%
DPS 13.11 0.00 37.00 50.00 14.00 12.70 4.50 19.48%
NAPS 2.51 2.26 2.17 1.91 1.75 1.58 1.51 8.83%
Adjusted Per Share Value based on latest NOSH - 244,363
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 103.33 112.84 131.56 101.72 68.65 67.43 12.07 42.98%
EPS 17.38 12.95 17.43 15.24 13.03 12.63 2.69 36.43%
DPS 6.21 0.00 18.07 24.41 6.94 6.35 1.85 22.34%
NAPS 1.1895 1.0998 1.0598 0.9325 0.8655 0.7896 0.6209 11.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.88 2.82 5.85 3.00 3.08 3.26 2.68 -
P/RPS 1.32 1.22 2.17 1.44 2.22 2.42 9.13 -27.53%
P/EPS 7.85 10.59 16.39 9.61 11.69 12.90 41.04 -24.07%
EY 12.73 9.44 6.10 10.41 8.56 7.75 2.44 31.66%
DY 4.55 0.00 6.32 16.67 4.55 3.90 1.68 18.04%
P/NAPS 1.15 1.25 2.70 1.57 1.76 2.06 1.77 -6.92%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/09 31/10/08 14/11/07 16/10/06 28/10/05 28/10/04 - -
Price 2.95 2.35 5.35 3.00 3.00 3.12 0.00 -
P/RPS 1.35 1.01 1.99 1.44 2.16 2.31 0.00 -
P/EPS 8.04 8.83 14.99 9.61 11.39 12.34 0.00 -
EY 12.43 11.33 6.67 10.41 8.78 8.10 0.00 -
DY 4.45 0.00 6.92 16.67 4.67 4.07 0.00 -
P/NAPS 1.18 1.04 2.47 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