[NAIM] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -7.74%
YoY- -17.57%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 459,298 381,228 523,717 507,454 500,516 465,260 646,024 -20.35%
PBT 103,554 86,200 104,304 99,477 106,222 116,552 126,325 -12.42%
Tax -23,070 -19,048 -21,237 -24,872 -25,708 -28,504 -46,187 -37.07%
NP 80,484 67,152 83,067 74,605 80,514 88,048 80,138 0.28%
-
NP to SH 77,004 63,392 80,747 71,544 77,550 84,496 76,274 0.63%
-
Tax Rate 22.28% 22.10% 20.36% 25.00% 24.20% 24.46% 36.56% -
Total Cost 378,814 314,076 440,650 432,849 420,002 377,212 565,886 -23.49%
-
Net Worth 581,207 571,761 569,410 550,213 564,399 552,549 528,130 6.59%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 23,722 - 31,499 25,968 39,092 - 36,675 -25.22%
Div Payout % 30.81% - 39.01% 36.30% 50.41% - 48.08% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 581,207 571,761 569,410 550,213 564,399 552,549 528,130 6.59%
NOSH 237,227 237,245 242,302 243,457 244,328 244,490 244,504 -1.99%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 17.52% 17.61% 15.86% 14.70% 16.09% 18.92% 12.40% -
ROE 13.25% 11.09% 14.18% 13.00% 13.74% 15.29% 14.44% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 193.61 160.69 216.14 208.44 204.85 190.30 264.22 -18.73%
EPS 32.46 26.72 33.32 29.39 31.74 34.56 31.20 2.67%
DPS 10.00 0.00 13.00 10.67 16.00 0.00 15.00 -23.70%
NAPS 2.45 2.41 2.35 2.26 2.31 2.26 2.16 8.76%
Adjusted Per Share Value based on latest NOSH - 243,584
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 89.39 74.20 101.93 98.77 97.41 90.55 125.73 -20.35%
EPS 14.99 12.34 15.72 13.92 15.09 16.45 14.85 0.62%
DPS 4.62 0.00 6.13 5.05 7.61 0.00 7.14 -25.20%
NAPS 1.1312 1.1128 1.1082 1.0709 1.0985 1.0754 1.0279 6.59%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.88 1.14 1.44 2.82 3.50 3.76 4.72 -
P/RPS 0.97 0.71 0.67 1.35 1.71 1.98 1.79 -33.55%
P/EPS 5.79 4.27 4.32 9.60 11.03 10.88 15.13 -47.32%
EY 17.27 23.44 23.14 10.42 9.07 9.19 6.61 89.80%
DY 5.32 0.00 9.03 3.78 4.57 0.00 3.18 40.96%
P/NAPS 0.77 0.47 0.61 1.25 1.52 1.66 2.19 -50.21%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 26/05/09 25/02/09 31/10/08 06/08/08 24/04/08 28/02/08 -
Price 2.72 1.83 1.23 2.35 2.85 4.02 3.72 -
P/RPS 1.40 1.14 0.57 1.13 1.39 2.11 1.41 -0.47%
P/EPS 8.38 6.85 3.69 8.00 8.98 11.63 11.92 -20.95%
EY 11.93 14.60 27.09 12.50 11.14 8.60 8.39 26.47%
DY 3.68 0.00 10.57 4.54 5.61 0.00 4.03 -5.88%
P/NAPS 1.11 0.76 0.52 1.04 1.23 1.78 1.72 -25.34%

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