[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
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 523,717 507,454 500,516 465,260 646,024 615,721 639,558 -12.41%
PBT 104,304 99,477 106,222 116,552 126,325 127,246 129,302 -13.28%
Tax -21,237 -24,872 -25,708 -28,504 -46,187 -37,162 -35,754 -29.22%
NP 83,067 74,605 80,514 88,048 80,138 90,084 93,548 -7.58%
-
NP to SH 80,747 71,544 77,550 84,496 76,274 86,794 89,758 -6.78%
-
Tax Rate 20.36% 25.00% 24.20% 24.46% 36.56% 29.20% 27.65% -
Total Cost 440,650 432,849 420,002 377,212 565,886 525,637 546,010 -13.26%
-
Net Worth 569,410 550,213 564,399 552,549 528,130 530,448 510,877 7.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 31,499 25,968 39,092 - 36,675 48,889 34,221 -5.35%
Div Payout % 39.01% 36.30% 50.41% - 48.08% 56.33% 38.13% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 569,410 550,213 564,399 552,549 528,130 530,448 510,877 7.46%
NOSH 242,302 243,457 244,328 244,490 244,504 244,446 244,438 -0.58%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.86% 14.70% 16.09% 18.92% 12.40% 14.63% 14.63% -
ROE 14.18% 13.00% 13.74% 15.29% 14.44% 16.36% 17.57% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 216.14 208.44 204.85 190.30 264.22 251.88 261.64 -11.90%
EPS 33.32 29.39 31.74 34.56 31.20 35.51 36.72 -6.24%
DPS 13.00 10.67 16.00 0.00 15.00 20.00 14.00 -4.79%
NAPS 2.35 2.26 2.31 2.26 2.16 2.17 2.09 8.09%
Adjusted Per Share Value based on latest NOSH - 244,490
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 101.93 98.77 97.41 90.55 125.73 119.84 124.48 -12.42%
EPS 15.72 13.92 15.09 16.45 14.85 16.89 17.47 -6.76%
DPS 6.13 5.05 7.61 0.00 7.14 9.52 6.66 -5.35%
NAPS 1.1082 1.0709 1.0985 1.0754 1.0279 1.0324 0.9943 7.46%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
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%
P/EPS 4.32 9.60 11.03 10.88 15.13 16.48 14.16 -54.51%
EY 23.14 10.42 9.07 9.19 6.61 6.07 7.06 119.85%
DY 9.03 3.78 4.57 0.00 3.18 3.42 2.69 123.37%
P/NAPS 0.61 1.25 1.52 1.66 2.19 2.70 2.49 -60.68%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
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%
P/EPS 3.69 8.00 8.98 11.63 11.92 15.07 16.20 -62.53%
EY 27.09 12.50 11.14 8.60 8.39 6.64 6.17 166.93%
DY 10.57 4.54 5.61 0.00 4.03 3.74 2.35 171.24%
P/NAPS 0.52 1.04 1.23 1.78 1.72 2.47 2.85 -67.66%

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