[NAIM] YoY TTM Result on 31-Mar-2010 [#1]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

26-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- -2.18%

YoY- 10.14%

Quarter Report

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	527,531	385,144	610,242	594,966	502,709	627,914	560,988	-1.01%
YoY %	36.97%	-36.89%	2.57%	18.35%	-19.94%	11.93%	-	-
Horiz. %	94.04%	68.65%	108.78%	106.06%	89.61%	111.93%	100.00%	-
PBT	141,273	63,197	129,768	113,201	96,716	122,723	107,931	4.58%
YoY %	123.54%	-51.30%	14.64%	17.04%	-21.19%	13.71%	-	-
Horiz. %	130.89%	58.55%	120.23%	104.88%	89.61%	113.71%	100.00%	-
Tax	-21,030	-11,144	-33,190	-30,908	-18,873	-44,073	-30,504	-6.00%
YoY %	-88.71%	66.42%	-7.38%	-63.77%	57.18%	-44.48%	-	-
Horiz. %	68.94%	36.53%	108.81%	101.32%	61.87%	144.48%	100.00%	-
NP	120,243	52,053	96,578	82,293	77,843	78,650	77,427	7.60%
YoY %	131.00%	-46.10%	17.36%	5.72%	-1.03%	1.58%	-	-
Horiz. %	155.30%	67.23%	124.73%	106.28%	100.54%	101.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	114,572	50,480	95,983	83,126	75,471	74,724	70,375	8.45%
YoY %	126.97%	-47.41%	15.47%	10.14%	1.00%	6.18%	-	-
Horiz. %	162.80%	71.73%	136.39%	118.12%	107.24%	106.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.89%	17.63%	25.58%	27.30%	19.51%	35.91%	28.26%	-
YoY %	-15.54%	-31.08%	-6.30%	39.93%	-45.67%	27.07%	-	-
Horiz. %	52.69%	62.38%	90.52%	96.60%	69.04%	127.07%	100.00%	-
Total Cost	407,288	333,091	513,664	512,673	424,866	549,264	483,561	-2.81%
YoY %	22.28%	-35.15%	0.19%	20.67%	-22.65%	13.59%	-	-
Horiz. %	84.23%	68.88%	106.23%	106.02%	87.86%	113.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	805,664	719,839	684,750	629,803	571,761	552,549	501,420	8.21%
YoY %	11.92%	5.12%	8.72%	10.15%	3.48%	10.20%	-	-
Horiz. %	160.68%	143.56%	136.56%	125.60%	114.03%	110.20%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	11,846	18,951	35,552	30,833	12,131	36,675	127,069	-32.63%
YoY %	-37.49%	-46.69%	15.31%	154.17%	-66.92%	-71.14%	-	-
Horiz. %	9.32%	14.91%	27.98%	24.26%	9.55%	28.86%	100.00%	-
Div Payout %	10.34%	37.54%	37.04%	37.09%	16.07%	49.08%	180.56%	-
YoY %	-72.46%	1.35%	-0.13%	130.80%	-67.26%	-72.82%	-	-
Horiz. %	5.73%	20.79%	20.51%	20.54%	8.90%	27.18%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	805,664	719,839	684,750	629,803	571,761	552,549	501,420	8.21%
YoY %	11.92%	5.12%	8.72%	10.15%	3.48%	10.20%	-	-
Horiz. %	160.68%	143.56%	136.56%	125.60%	114.03%	110.20%	100.00%	-
NOSH	236,960	236,789	236,937	236,768	237,245	244,490	244,595	-0.52%
YoY %	0.07%	-0.06%	0.07%	-0.20%	-2.96%	-0.04%	-	-
Horiz. %	96.88%	96.81%	96.87%	96.80%	97.00%	99.96%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	22.79%	13.52%	15.83%	13.83%	15.48%	12.53%	13.80%	-
YoY %	68.57%	-14.59%	14.46%	-10.66%	23.54%	-9.20%	-	-
Horiz. %	165.14%	97.97%	114.71%	100.22%	112.17%	90.80%	100.00%	-
ROE	14.22%	7.01%	14.02%	13.20%	13.20%	13.52%	14.04%	-
YoY %	102.85%	-50.00%	6.21%	0.00%	-2.37%	-3.70%	-	-
Horiz. %	101.28%	49.93%	99.86%	94.02%	94.02%	96.30%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	222.62	162.65	257.55	251.29	211.89	256.83	229.35	-0.49%
YoY %	36.87%	-36.85%	2.49%	18.59%	-17.50%	11.98%	-	-
Horiz. %	97.07%	70.92%	112.30%	109.57%	92.39%	111.98%	100.00%	-
EPS	48.35	21.32	40.51	35.11	31.81	30.56	28.77	9.02%
YoY %	126.78%	-47.37%	15.38%	10.37%	4.09%	6.22%	-	-
Horiz. %	168.06%	74.10%	140.81%	122.04%	110.57%	106.22%	100.00%	-
DPS	5.00	8.00	15.00	13.00	5.11	15.00	52.00	-32.29%
YoY %	-37.50%	-46.67%	15.38%	154.40%	-65.93%	-71.15%	-	-
Horiz. %	9.62%	15.38%	28.85%	25.00%	9.83%	28.85%	100.00%	-
NAPS	3.40	3.04	2.89	2.66	2.41	2.26	2.05	8.78%
YoY %	11.84%	5.19%	8.65%	10.37%	6.64%	10.24%	-	-
Horiz. %	165.85%	148.29%	140.98%	129.76%	117.56%	110.24%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 236,768
RPS	102.67	74.96	118.77	115.80	97.84	122.21	109.18	-1.01%
YoY %	36.97%	-36.89%	2.56%	18.36%	-19.94%	11.93%	-	-
Horiz. %	94.04%	68.66%	108.78%	106.06%	89.61%	111.93%	100.00%	-
EPS	22.30	9.82	18.68	16.18	14.69	14.54	13.70	8.45%
YoY %	127.09%	-47.43%	15.45%	10.14%	1.03%	6.13%	-	-
Horiz. %	162.77%	71.68%	136.35%	118.10%	107.23%	106.13%	100.00%	-
DPS	2.31	3.69	6.92	6.00	2.36	7.14	24.73	-32.61%
YoY %	-37.40%	-46.68%	15.33%	154.24%	-66.95%	-71.13%	-	-
Horiz. %	9.34%	14.92%	27.98%	24.26%	9.54%	28.87%	100.00%	-
NAPS	1.5681	1.401	1.3327	1.2258	1.1128	1.0754	0.9759	8.21%
YoY %	11.93%	5.12%	8.72%	10.15%	3.48%	10.20%	-	-
Horiz. %	160.68%	143.56%	136.56%	125.61%	114.03%	110.20%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	2.17	1.88	3.08	3.46	1.14	3.76	4.00	-
P/RPS	0.97	1.16	1.20	1.38	0.54	1.46	1.74	-9.27%
YoY %	-16.38%	-3.33%	-13.04%	155.56%	-63.01%	-16.09%	-	-
Horiz. %	55.75%	66.67%	68.97%	79.31%	31.03%	83.91%	100.00%	-
P/EPS	4.49	8.82	7.60	9.86	3.58	12.30	13.90	-17.15%
YoY %	-49.09%	16.05%	-22.92%	175.42%	-70.89%	-11.51%	-	-
Horiz. %	32.30%	63.45%	54.68%	70.94%	25.76%	88.49%	100.00%	-
EY	22.28	11.34	13.15	10.15	27.90	8.13	7.19	20.72%
YoY %	96.47%	-13.76%	29.56%	-63.62%	243.17%	13.07%	-	-
Horiz. %	309.87%	157.72%	182.89%	141.17%	388.04%	113.07%	100.00%	-
DY	2.30	4.26	4.87	3.76	4.49	3.99	13.00	-25.05%
YoY %	-46.01%	-12.53%	29.52%	-16.26%	12.53%	-69.31%	-	-
Horiz. %	17.69%	32.77%	37.46%	28.92%	34.54%	30.69%	100.00%	-
P/NAPS	0.64	0.62	1.07	1.30	0.47	1.66	1.95	-16.93%
YoY %	3.23%	-42.06%	-17.69%	176.60%	-71.69%	-14.87%	-	-
Horiz. %	32.82%	31.79%	54.87%	66.67%	24.10%	85.13%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/05/13	25/05/12	26/05/11	26/05/10	26/05/09	24/04/08	27/04/07	-
Price	3.85	1.72	2.51	2.68	1.83	4.02	4.20	-
P/RPS	1.73	1.06	0.97	1.07	0.86	1.57	1.83	-0.93%
YoY %	63.21%	9.28%	-9.35%	24.42%	-45.22%	-14.21%	-	-
Horiz. %	94.54%	57.92%	53.01%	58.47%	46.99%	85.79%	100.00%	-
P/EPS	7.96	8.07	6.20	7.63	5.75	13.15	14.60	-9.60%
YoY %	-1.36%	30.16%	-18.74%	32.70%	-56.27%	-9.93%	-	-
Horiz. %	54.52%	55.27%	42.47%	52.26%	39.38%	90.07%	100.00%	-
EY	12.56	12.39	16.14	13.10	17.38	7.60	6.85	10.62%
YoY %	1.37%	-23.23%	23.21%	-24.63%	128.68%	10.95%	-	-
Horiz. %	183.36%	180.88%	235.62%	191.24%	253.72%	110.95%	100.00%	-
DY	1.30	4.65	5.98	4.85	2.79	3.73	12.38	-31.29%
YoY %	-72.04%	-22.24%	23.30%	73.84%	-25.20%	-69.87%	-	-
Horiz. %	10.50%	37.56%	48.30%	39.18%	22.54%	30.13%	100.00%	-
P/NAPS	1.13	0.57	0.87	1.01	0.76	1.78	2.05	-9.44%
YoY %	98.25%	-34.48%	-13.86%	32.89%	-57.30%	-13.17%	-	-
Horiz. %	55.12%	27.80%	42.44%	49.27%	37.07%	86.83%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: WELL CHIP GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-28 11:40:00

EMA 5

10 Mins

SELL

2024-06-28 11:20:00

EMA 5

5 Mins

SELL

2024-06-28 10:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-28 10:20:00

ADX

5 Mins

BUY

2024-06-28 10:20:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

806

MPI

MALAYSIAN PACIFIC INDUSTRIES

705

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

687

YTLPOWR

YTL POWER INTERNATIONAL BHD

584

MYEG

MY E.G. SERVICES BHD

546

GENTING

GENTING BHD

531

NOTION

NOTION VTEC BHD

522

THETA

THETA EDGE BERHAD

509

Daily Stocks

BORNOIL

0.01

+0.005

197,761,300

HSI-HWE

0.165

-0.01

196,287,100

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.09

-0.015

136,738,000

HSI-CXV

0.11

0.00

124,798,600

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXF

0.08

0.00

73,888,200

AHB-WC

0.07

0.00

72,654,100

E&O-LR

0.055

+0.01

56,261,700

MYEG

1.00

+0.03

48,714,900

More active Stocks

DLADY

35.94

+0.44

4,900

UTDPLT

24.54

+0.34

147,600

CDB

3.67

+0.20

5,934,700

MPI

39.08

+0.20

26,500

AIRPORT

9.91

+0.18

534,000

EG-WD

0.535

+0.15

31,365,800

ICON

1.03

+0.14

7,139,600

TOYOVEN

1.45

+0.13

574,200

HSI-HWL

0.985

+0.12

600,000

2.07

+0.10

5,194,700

More gainer Stocks

TENAGA

13.78

-0.16

6,507,300

PETGAS

17.82

-0.16

232,300

GESHEN

3.25

-0.15

141,400

HEIM

22.06

-0.14

77,800

KUAISHO-C17

0.08

-0.12

58,800

HLBANK

19.18

-0.10

243,600

YOCB

2.21

-0.09

9,000

KLUANG

6.10

-0.09

2,500

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More