[NAIM] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

24-Apr-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 10.78%

YoY- -6.84%

Quarter Report

Naim 1Q 2008 report.pdf - Adobe Acrobat Professional.pdf

Latest QR

Upcoming QR

NAIM's Result

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	523,717	507,454	500,516	465,260	646,024	615,721	639,558	-12.41%
YoY %	3.20%	1.39%	7.58%	-27.98%	4.92%	-3.73%	-	-
Horiz. %	81.89%	79.34%	78.26%	72.75%	101.01%	96.27%	100.00%	-
PBT	104,304	99,477	106,222	116,552	126,325	127,246	129,302	-13.28%
YoY %	4.85%	-6.35%	-8.86%	-7.74%	-0.72%	-1.59%	-	-
Horiz. %	80.67%	76.93%	82.15%	90.14%	97.70%	98.41%	100.00%	-
Tax	-21,237	-24,872	-25,708	-28,504	-46,187	-37,162	-35,754	-29.22%
YoY %	14.61%	3.25%	9.81%	38.29%	-24.29%	-3.94%	-	-
Horiz. %	59.40%	69.56%	71.90%	79.72%	129.18%	103.94%	100.00%	-
NP	83,067	74,605	80,514	88,048	80,138	90,084	93,548	-7.58%
YoY %	11.34%	-7.34%	-8.56%	9.87%	-11.04%	-3.70%	-	-
Horiz. %	88.80%	79.75%	86.07%	94.12%	85.67%	96.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,747	71,544	77,550	84,496	76,274	86,794	89,758	-6.78%
YoY %	12.86%	-7.74%	-8.22%	10.78%	-12.12%	-3.30%	-	-
Horiz. %	89.96%	79.71%	86.40%	94.14%	84.98%	96.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.36%	25.00%	24.20%	24.46%	36.56%	29.20%	27.65%	-
YoY %	-18.56%	3.31%	-1.06%	-33.10%	25.21%	5.61%	-	-
Horiz. %	73.63%	90.42%	87.52%	88.46%	132.22%	105.61%	100.00%	-
Total Cost	440,650	432,849	420,002	377,212	565,886	525,637	546,010	-13.26%
YoY %	1.80%	3.06%	11.34%	-33.34%	7.66%	-3.73%	-	-
Horiz. %	80.70%	79.27%	76.92%	69.09%	103.64%	96.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	569,410	550,213	564,399	552,549	528,130	530,448	510,877	7.46%
YoY %	3.49%	-2.51%	2.14%	4.62%	-0.44%	3.83%	-	-
Horiz. %	111.46%	107.70%	110.48%	108.16%	103.38%	103.83%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	31,499	25,968	39,092	-	36,675	48,889	34,221	-5.35%
YoY %	21.30%	-33.57%	0.00%	-	-24.98%	42.86%	-	-
Horiz. %	92.05%	75.88%	114.23%	-	107.17%	142.86%	100.00%	-
Div Payout %	39.01%	36.30%	50.41%	-	48.08%	56.33%	38.13%	-
YoY %	7.47%	-27.99%	0.00%	-	-14.65%	47.73%	-	-
Horiz. %	102.31%	95.20%	132.21%	-	126.09%	147.73%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	569,410	550,213	564,399	552,549	528,130	530,448	510,877	7.46%
YoY %	3.49%	-2.51%	2.14%	4.62%	-0.44%	3.83%	-	-
Horiz. %	111.46%	107.70%	110.48%	108.16%	103.38%	103.83%	100.00%	-
NOSH	242,302	243,457	244,328	244,490	244,504	244,446	244,438	-0.58%
YoY %	-0.47%	-0.36%	-0.07%	-0.01%	0.02%	0.00%	-	-
Horiz. %	99.13%	99.60%	99.95%	100.02%	100.03%	100.00%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	15.86%	14.70%	16.09%	18.92%	12.40%	14.63%	14.63%	-
YoY %	7.89%	-8.64%	-14.96%	52.58%	-15.24%	0.00%	-	-
Horiz. %	108.41%	100.48%	109.98%	129.32%	84.76%	100.00%	100.00%	-
ROE	14.18%	13.00%	13.74%	15.29%	14.44%	16.36%	17.57%	-
YoY %	9.08%	-5.39%	-10.14%	5.89%	-11.74%	-6.89%	-	-
Horiz. %	80.71%	73.99%	78.20%	87.02%	82.19%	93.11%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	216.14	208.44	204.85	190.30	264.22	251.88	261.64	-11.90%
YoY %	3.69%	1.75%	7.65%	-27.98%	4.90%	-3.73%	-	-
Horiz. %	82.61%	79.67%	78.29%	72.73%	100.99%	96.27%	100.00%	-
EPS	33.32	29.39	31.74	34.56	31.20	35.51	36.72	-6.24%
YoY %	13.37%	-7.40%	-8.16%	10.77%	-12.14%	-3.30%	-	-
Horiz. %	90.74%	80.04%	86.44%	94.12%	84.97%	96.70%	100.00%	-
DPS	13.00	10.67	16.00	0.00	15.00	20.00	14.00	-4.79%
YoY %	21.84%	-33.31%	0.00%	0.00%	-25.00%	42.86%	-	-
Horiz. %	92.86%	76.21%	114.29%	0.00%	107.14%	142.86%	100.00%	-
NAPS	2.35	2.26	2.31	2.26	2.16	2.17	2.09	8.09%
YoY %	3.98%	-2.16%	2.21%	4.63%	-0.46%	3.83%	-	-
Horiz. %	112.44%	108.13%	110.53%	108.13%	103.35%	103.83%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 244,490
RPS	101.93	98.77	97.41	90.55	125.73	119.84	124.48	-12.42%
YoY %	3.20%	1.40%	7.58%	-27.98%	4.91%	-3.73%	-	-
Horiz. %	81.88%	79.35%	78.25%	72.74%	101.00%	96.27%	100.00%	-
EPS	15.72	13.92	15.09	16.45	14.85	16.89	17.47	-6.76%
YoY %	12.93%	-7.75%	-8.27%	10.77%	-12.08%	-3.32%	-	-
Horiz. %	89.98%	79.68%	86.38%	94.16%	85.00%	96.68%	100.00%	-
DPS	6.13	5.05	7.61	0.00	7.14	9.52	6.66	-5.35%
YoY %	21.39%	-33.64%	0.00%	0.00%	-25.00%	42.94%	-	-
Horiz. %	92.04%	75.83%	114.26%	0.00%	107.21%	142.94%	100.00%	-
NAPS	1.1082	1.0709	1.0985	1.0754	1.0279	1.0324	0.9943	7.46%
YoY %	3.48%	-2.51%	2.15%	4.62%	-0.44%	3.83%	-	-
Horiz. %	111.46%	107.70%	110.48%	108.16%	103.38%	103.83%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.44	2.82	3.50	3.76	4.72	5.85	5.20	-
P/RPS	0.67	1.35	1.71	1.98	1.79	2.32	1.99	-51.44%
YoY %	-50.37%	-21.05%	-13.64%	10.61%	-22.84%	16.58%	-	-
Horiz. %	33.67%	67.84%	85.93%	99.50%	89.95%	116.58%	100.00%	-
P/EPS	4.32	9.60	11.03	10.88	15.13	16.48	14.16	-54.51%
YoY %	-55.00%	-12.96%	1.38%	-28.09%	-8.19%	16.38%	-	-
Horiz. %	30.51%	67.80%	77.90%	76.84%	106.85%	116.38%	100.00%	-
EY	23.14	10.42	9.07	9.19	6.61	6.07	7.06	119.85%
YoY %	122.07%	14.88%	-1.31%	39.03%	8.90%	-14.02%	-	-
Horiz. %	327.76%	147.59%	128.47%	130.17%	93.63%	85.98%	100.00%	-
DY	9.03	3.78	4.57	0.00	3.18	3.42	2.69	123.37%
YoY %	138.89%	-17.29%	0.00%	0.00%	-7.02%	27.14%	-	-
Horiz. %	335.69%	140.52%	169.89%	0.00%	118.22%	127.14%	100.00%	-
P/NAPS	0.61	1.25	1.52	1.66	2.19	2.70	2.49	-60.68%
YoY %	-51.20%	-17.76%	-8.43%	-24.20%	-18.89%	8.43%	-	-
Horiz. %	24.50%	50.20%	61.04%	66.67%	87.95%	108.43%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	31/10/08	06/08/08	24/04/08	28/02/08	14/11/07	23/08/07	-
Price	1.23	2.35	2.85	4.02	3.72	5.35	5.95	-
P/RPS	0.57	1.13	1.39	2.11	1.41	2.12	2.27	-60.03%
YoY %	-49.56%	-18.71%	-34.12%	49.65%	-33.49%	-6.61%	-	-
Horiz. %	25.11%	49.78%	61.23%	92.95%	62.11%	93.39%	100.00%	-
P/EPS	3.69	8.00	8.98	11.63	11.92	15.07	16.20	-62.53%
YoY %	-53.88%	-10.91%	-22.79%	-2.43%	-20.90%	-6.98%	-	-
Horiz. %	22.78%	49.38%	55.43%	71.79%	73.58%	93.02%	100.00%	-
EY	27.09	12.50	11.14	8.60	8.39	6.64	6.17	166.93%
YoY %	116.72%	12.21%	29.53%	2.50%	26.36%	7.62%	-	-
Horiz. %	439.06%	202.59%	180.55%	139.38%	135.98%	107.62%	100.00%	-
DY	10.57	4.54	5.61	0.00	4.03	3.74	2.35	171.24%
YoY %	132.82%	-19.07%	0.00%	0.00%	7.75%	59.15%	-	-
Horiz. %	449.79%	193.19%	238.72%	0.00%	171.49%	159.15%	100.00%	-
P/NAPS	0.52	1.04	1.23	1.78	1.72	2.47	2.85	-67.66%
YoY %	-50.00%	-15.45%	-30.90%	3.49%	-30.36%	-13.33%	-	-
Horiz. %	18.25%	36.49%	43.16%	62.46%	60.35%	86.67%	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