[NAIM] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 18.32%
YoY- 15.4%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 650,483 441,265 511,187 613,101 517,235 564,824 658,504 -0.20%
PBT 109,986 96,416 83,467 129,894 114,956 105,498 129,877 -2.73%
Tax -23,807 -10,530 -19,071 -31,289 -26,233 -36,969 -37,436 -7.26%
NP 86,179 85,886 64,396 98,605 88,723 68,529 92,441 -1.16%
-
NP to SH 82,225 81,360 64,097 100,379 86,987 64,836 87,267 -0.98%
-
Tax Rate 21.65% 10.92% 22.85% 24.09% 22.82% 35.04% 28.82% -
Total Cost 564,304 355,379 446,791 514,496 428,512 496,295 566,063 -0.05%
-
Net Worth 834,275 770,218 703,265 665,838 595,387 550,500 530,482 7.83%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 18,956 7,107 23,700 35,553 31,108 - 90,457 -22.91%
Div Payout % 23.05% 8.74% 36.98% 35.42% 35.76% - 103.66% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 834,275 770,218 703,265 665,838 595,387 550,500 530,482 7.83%
NOSH 237,010 236,990 236,789 236,953 237,206 243,584 244,461 -0.51%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 13.25% 19.46% 12.60% 16.08% 17.15% 12.13% 14.04% -
ROE 9.86% 10.56% 9.11% 15.08% 14.61% 11.78% 16.45% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 274.45 186.20 215.88 258.74 218.05 231.88 269.37 0.31%
EPS 34.69 34.33 27.07 42.36 36.67 26.62 35.70 -0.47%
DPS 8.00 3.00 10.00 15.00 13.11 0.00 37.00 -22.50%
NAPS 3.52 3.25 2.97 2.81 2.51 2.26 2.17 8.38%
Adjusted Per Share Value based on latest NOSH - 236,953
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 129.96 88.16 102.13 122.49 103.33 112.84 131.56 -0.20%
EPS 16.43 16.25 12.81 20.05 17.38 12.95 17.43 -0.97%
DPS 3.79 1.42 4.73 7.10 6.21 0.00 18.07 -22.90%
NAPS 1.6667 1.5388 1.405 1.3302 1.1895 1.0998 1.0598 7.83%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.60 1.78 1.68 3.52 2.88 2.82 5.85 -
P/RPS 1.31 0.96 0.78 1.36 1.32 1.22 2.17 -8.06%
P/EPS 10.38 5.18 6.21 8.31 7.85 10.59 16.39 -7.32%
EY 9.64 19.29 16.11 12.03 12.73 9.44 6.10 7.91%
DY 2.22 1.69 5.95 4.26 4.55 0.00 6.32 -15.98%
P/NAPS 1.02 0.55 0.57 1.25 1.15 1.25 2.70 -14.96%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 24/11/11 24/11/10 17/11/09 31/10/08 14/11/07 -
Price 3.58 1.85 1.76 3.46 2.95 2.35 5.35 -
P/RPS 1.30 0.99 0.82 1.34 1.35 1.01 1.99 -6.84%
P/EPS 10.32 5.39 6.50 8.17 8.04 8.83 14.99 -6.02%
EY 9.69 18.56 15.38 12.24 12.43 11.33 6.67 6.41%
DY 2.23 1.62 5.68 4.34 4.45 0.00 6.92 -17.18%
P/NAPS 1.02 0.57 0.59 1.23 1.18 1.04 2.47 -13.69%

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