[NAIM] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

28-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- -12.12%

YoY- 15.17%

Quarter Report

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	507,454	500,516	465,260	646,024	615,721	639,558	537,700	-3.77%
YoY %	1.39%	7.58%	-27.98%	4.92%	-3.73%	18.94%	-	-
Horiz. %	94.37%	93.08%	86.53%	120.15%	114.51%	118.94%	100.00%	-
PBT	99,477	106,222	116,552	126,325	127,246	129,302	130,960	-16.70%
YoY %	-6.35%	-8.86%	-7.74%	-0.72%	-1.59%	-1.27%	-	-
Horiz. %	75.96%	81.11%	89.00%	96.46%	97.16%	98.73%	100.00%	-
Tax	-24,872	-25,708	-28,504	-46,187	-37,162	-35,754	-36,960	-23.15%
YoY %	3.25%	9.81%	38.29%	-24.29%	-3.94%	3.26%	-	-
Horiz. %	67.29%	69.56%	77.12%	124.96%	100.55%	96.74%	100.00%	-
NP	74,605	80,514	88,048	80,138	90,084	93,548	94,000	-14.24%
YoY %	-7.34%	-8.56%	9.87%	-11.04%	-3.70%	-0.48%	-	-
Horiz. %	79.37%	85.65%	93.67%	85.25%	95.83%	99.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,544	77,550	84,496	76,274	86,794	89,758	90,696	-14.58%
YoY %	-7.74%	-8.22%	10.78%	-12.12%	-3.30%	-1.03%	-	-
Horiz. %	78.88%	85.51%	93.16%	84.10%	95.70%	98.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.00%	24.20%	24.46%	36.56%	29.20%	27.65%	28.22%	-
YoY %	3.31%	-1.06%	-33.10%	25.21%	5.61%	-2.02%	-	-
Horiz. %	88.59%	85.75%	86.68%	129.55%	103.47%	97.98%	100.00%	-
Total Cost	432,849	420,002	377,212	565,886	525,637	546,010	443,700	-1.63%
YoY %	3.06%	11.34%	-33.34%	7.66%	-3.73%	23.06%	-	-
Horiz. %	97.55%	94.66%	85.02%	127.54%	118.47%	123.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	550,213	564,399	552,549	528,130	530,448	510,877	501,420	6.36%
YoY %	-2.51%	2.14%	4.62%	-0.44%	3.83%	1.89%	-	-
Horiz. %	109.73%	112.56%	110.20%	105.33%	105.79%	101.89%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	25,968	39,092	-	36,675	48,889	34,221	68,486	-47.52%
YoY %	-33.57%	0.00%	-	-24.98%	42.86%	-50.03%	-	-
Horiz. %	37.92%	57.08%	-	53.55%	71.39%	49.97%	100.00%	-
Div Payout %	36.30%	50.41%	-	48.08%	56.33%	38.13%	75.51%	-
YoY %	-27.99%	0.00%	-	-14.65%	47.73%	-49.50%	-	-
Horiz. %	48.07%	66.76%	-	63.67%	74.60%	50.50%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	550,213	564,399	552,549	528,130	530,448	510,877	501,420	6.36%
YoY %	-2.51%	2.14%	4.62%	-0.44%	3.83%	1.89%	-	-
Horiz. %	109.73%	112.56%	110.20%	105.33%	105.79%	101.89%	100.00%	-
NOSH	243,457	244,328	244,490	244,504	244,446	244,438	244,595	-0.30%
YoY %	-0.36%	-0.07%	-0.01%	0.02%	0.00%	-0.06%	-	-
Horiz. %	99.53%	99.89%	99.96%	99.96%	99.94%	99.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	14.70%	16.09%	18.92%	12.40%	14.63%	14.63%	17.48%	-
YoY %	-8.64%	-14.96%	52.58%	-15.24%	0.00%	-16.30%	-	-
Horiz. %	84.10%	92.05%	108.24%	70.94%	83.70%	83.70%	100.00%	-
ROE	13.00%	13.74%	15.29%	14.44%	16.36%	17.57%	18.09%	-
YoY %	-5.39%	-10.14%	5.89%	-11.74%	-6.89%	-2.87%	-	-
Horiz. %	71.86%	75.95%	84.52%	79.82%	90.44%	97.13%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	208.44	204.85	190.30	264.22	251.88	261.64	219.83	-3.47%
YoY %	1.75%	7.65%	-27.98%	4.90%	-3.73%	19.02%	-	-
Horiz. %	94.82%	93.19%	86.57%	120.19%	114.58%	119.02%	100.00%	-
EPS	29.39	31.74	34.56	31.20	35.51	36.72	37.08	-14.31%
YoY %	-7.40%	-8.16%	10.77%	-12.14%	-3.30%	-0.97%	-	-
Horiz. %	79.26%	85.60%	93.20%	84.14%	95.77%	99.03%	100.00%	-
DPS	10.67	16.00	0.00	15.00	20.00	14.00	28.00	-47.34%
YoY %	-33.31%	0.00%	0.00%	-25.00%	42.86%	-50.00%	-	-
Horiz. %	38.11%	57.14%	0.00%	53.57%	71.43%	50.00%	100.00%	-
NAPS	2.26	2.31	2.26	2.16	2.17	2.09	2.05	6.69%
YoY %	-2.16%	2.21%	4.63%	-0.46%	3.83%	1.95%	-	-
Horiz. %	110.24%	112.68%	110.24%	105.37%	105.85%	101.95%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 244,382
RPS	98.77	97.41	90.55	125.73	119.84	124.48	104.65	-3.77%
YoY %	1.40%	7.58%	-27.98%	4.91%	-3.73%	18.95%	-	-
Horiz. %	94.38%	93.08%	86.53%	120.14%	114.52%	118.95%	100.00%	-
EPS	13.92	15.09	16.45	14.85	16.89	17.47	17.65	-14.60%
YoY %	-7.75%	-8.27%	10.77%	-12.08%	-3.32%	-1.02%	-	-
Horiz. %	78.87%	85.50%	93.20%	84.14%	95.69%	98.98%	100.00%	-
DPS	5.05	7.61	0.00	7.14	9.52	6.66	13.33	-47.55%
YoY %	-33.64%	0.00%	0.00%	-25.00%	42.94%	-50.04%	-	-
Horiz. %	37.88%	57.09%	0.00%	53.56%	71.42%	49.96%	100.00%	-
NAPS	1.0709	1.0985	1.0754	1.0279	1.0324	0.9943	0.9759	6.37%
YoY %	-2.51%	2.15%	4.62%	-0.44%	3.83%	1.89%	-	-
Horiz. %	109.73%	112.56%	110.20%	105.33%	105.79%	101.89%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	2.82	3.50	3.76	4.72	5.85	5.20	4.00	-
P/RPS	1.35	1.71	1.98	1.79	2.32	1.99	1.82	-18.01%
YoY %	-21.05%	-13.64%	10.61%	-22.84%	16.58%	9.34%	-	-
Horiz. %	74.18%	93.96%	108.79%	98.35%	127.47%	109.34%	100.00%	-
P/EPS	9.60	11.03	10.88	15.13	16.48	14.16	10.79	-7.47%
YoY %	-12.96%	1.38%	-28.09%	-8.19%	16.38%	31.23%	-	-
Horiz. %	88.97%	102.22%	100.83%	140.22%	152.73%	131.23%	100.00%	-
EY	10.42	9.07	9.19	6.61	6.07	7.06	9.27	8.08%
YoY %	14.88%	-1.31%	39.03%	8.90%	-14.02%	-23.84%	-	-
Horiz. %	112.41%	97.84%	99.14%	71.31%	65.48%	76.16%	100.00%	-
DY	3.78	4.57	0.00	3.18	3.42	2.69	7.00	-33.61%
YoY %	-17.29%	0.00%	0.00%	-7.02%	27.14%	-61.57%	-	-
Horiz. %	54.00%	65.29%	0.00%	45.43%	48.86%	38.43%	100.00%	-
P/NAPS	1.25	1.52	1.66	2.19	2.70	2.49	1.95	-25.59%
YoY %	-17.76%	-8.43%	-24.20%	-18.89%	8.43%	27.69%	-	-
Horiz. %	64.10%	77.95%	85.13%	112.31%	138.46%	127.69%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	31/10/08	06/08/08	24/04/08	28/02/08	14/11/07	23/08/07	27/04/07	-
Price	2.35	2.85	4.02	3.72	5.35	5.95	4.20	-
P/RPS	1.13	1.39	2.11	1.41	2.12	2.27	1.91	-29.45%
YoY %	-18.71%	-34.12%	49.65%	-33.49%	-6.61%	18.85%	-	-
Horiz. %	59.16%	72.77%	110.47%	73.82%	110.99%	118.85%	100.00%	-
P/EPS	8.00	8.98	11.63	11.92	15.07	16.20	11.33	-20.65%
YoY %	-10.91%	-22.79%	-2.43%	-20.90%	-6.98%	42.98%	-	-
Horiz. %	70.61%	79.26%	102.65%	105.21%	133.01%	142.98%	100.00%	-
EY	12.50	11.14	8.60	8.39	6.64	6.17	8.83	25.99%
YoY %	12.21%	29.53%	2.50%	26.36%	7.62%	-30.12%	-	-
Horiz. %	141.56%	126.16%	97.40%	95.02%	75.20%	69.88%	100.00%	-
DY	4.54	5.61	0.00	4.03	3.74	2.35	6.67	-22.56%
YoY %	-19.07%	0.00%	0.00%	7.75%	59.15%	-64.77%	-	-
Horiz. %	68.07%	84.11%	0.00%	60.42%	56.07%	35.23%	100.00%	-
P/NAPS	1.04	1.23	1.78	1.72	2.47	2.85	2.05	-36.31%
YoY %	-15.45%	-30.90%	3.49%	-30.36%	-13.33%	39.02%	-	-
Horiz. %	50.73%	60.00%	86.83%	83.90%	120.49%	139.02%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos