[NAIM] QoQ Annualized Quarter 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- -1.03%
YoY- 56.31%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 465,260 646,024 615,721 639,558 537,700 525,997 439,045 3.93%
PBT 116,552 126,325 127,246 129,302 130,960 104,849 93,876 15.50%
Tax -28,504 -46,187 -37,162 -35,754 -36,960 -29,420 -26,474 5.04%
NP 88,048 80,138 90,084 93,548 94,000 75,429 67,401 19.48%
-
NP to SH 84,496 76,274 86,794 89,758 90,696 66,229 58,744 27.39%
-
Tax Rate 24.46% 36.56% 29.20% 27.65% 28.22% 28.06% 28.20% -
Total Cost 377,212 565,886 525,637 546,010 443,700 450,568 371,644 0.99%
-
Net Worth 552,549 528,130 530,448 510,877 501,420 479,145 466,985 11.85%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 36,675 48,889 34,221 68,486 36,669 48,899 -
Div Payout % - 48.08% 56.33% 38.13% 75.51% 55.37% 83.24% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 552,549 528,130 530,448 510,877 501,420 479,145 466,985 11.85%
NOSH 244,490 244,504 244,446 244,438 244,595 244,462 244,495 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 18.92% 12.40% 14.63% 14.63% 17.48% 14.34% 15.35% -
ROE 15.29% 14.44% 16.36% 17.57% 18.09% 13.82% 12.58% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 190.30 264.22 251.88 261.64 219.83 215.16 179.57 3.94%
EPS 34.56 31.20 35.51 36.72 37.08 27.10 24.03 27.38%
DPS 0.00 15.00 20.00 14.00 28.00 15.00 20.00 -
NAPS 2.26 2.16 2.17 2.09 2.05 1.96 1.91 11.85%
Adjusted Per Share Value based on latest NOSH - 244,548
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 92.95 129.06 123.01 127.77 107.42 105.09 87.71 3.94%
EPS 16.88 15.24 17.34 17.93 18.12 13.23 11.74 27.36%
DPS 0.00 7.33 9.77 6.84 13.68 7.33 9.77 -
NAPS 1.1039 1.0551 1.0597 1.0206 1.0018 0.9573 0.933 11.85%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.76 4.72 5.85 5.20 4.00 3.12 3.00 -
P/RPS 1.98 1.79 2.32 1.99 1.82 1.45 1.67 12.00%
P/EPS 10.88 15.13 16.48 14.16 10.79 11.52 12.49 -8.78%
EY 9.19 6.61 6.07 7.06 9.27 8.68 8.01 9.58%
DY 0.00 3.18 3.42 2.69 7.00 4.81 6.67 -
P/NAPS 1.66 2.19 2.70 2.49 1.95 1.59 1.57 3.78%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 24/04/08 28/02/08 14/11/07 23/08/07 27/04/07 26/02/07 16/10/06 -
Price 4.02 3.72 5.35 5.95 4.20 4.50 3.00 -
P/RPS 2.11 1.41 2.12 2.27 1.91 2.09 1.67 16.85%
P/EPS 11.63 11.92 15.07 16.20 11.33 16.61 12.49 -4.64%
EY 8.60 8.39 6.64 6.17 8.83 6.02 8.01 4.84%
DY 0.00 4.03 3.74 2.35 6.67 3.33 6.67 -
P/NAPS 1.78 1.72 2.47 2.85 2.05 2.30 1.57 8.72%

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