[NAIM] QoQ Cumulative 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- 97.93%

YoY- 56.31%

Quarter Report

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	116,315	646,024	461,791	319,779	134,425	525,997	329,284	-49.99%
YoY %	-82.00%	39.90%	44.41%	137.89%	-74.44%	59.74%	-	-
Horiz. %	35.32%	196.19%	140.24%	97.11%	40.82%	159.74%	100.00%	-
PBT	29,138	126,325	95,435	64,651	32,740	104,849	70,407	-44.43%
YoY %	-76.93%	32.37%	47.62%	97.47%	-68.77%	48.92%	-	-
Horiz. %	41.39%	179.42%	135.55%	91.82%	46.50%	148.92%	100.00%	-
Tax	-7,126	-46,187	-27,872	-17,877	-9,240	-29,420	-19,856	-49.46%
YoY %	84.57%	-65.71%	-55.91%	-93.47%	68.59%	-48.17%	-	-
Horiz. %	35.89%	232.61%	140.37%	90.03%	46.54%	148.17%	100.00%	-
NP	22,012	80,138	67,563	46,774	23,500	75,429	50,551	-42.52%
YoY %	-72.53%	18.61%	44.45%	99.04%	-68.84%	49.21%	-	-
Horiz. %	43.54%	158.53%	133.65%	92.53%	46.49%	149.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,124	76,274	65,096	44,879	22,674	66,229	44,058	-38.71%
YoY %	-72.31%	17.17%	45.05%	97.93%	-65.76%	50.32%	-	-
Horiz. %	47.95%	173.12%	147.75%	101.86%	51.46%	150.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.46%	36.56%	29.21%	27.65%	28.22%	28.06%	28.20%	-
YoY %	-33.10%	25.16%	5.64%	-2.02%	0.57%	-0.50%	-	-
Horiz. %	86.74%	129.65%	103.58%	98.05%	100.07%	99.50%	100.00%	-
Total Cost	94,303	565,886	394,228	273,005	110,925	450,568	278,733	-51.41%
YoY %	-83.34%	43.54%	44.40%	146.12%	-75.38%	61.65%	-	-
Horiz. %	33.83%	203.02%	141.44%	97.94%	39.80%	161.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	552,549	528,130	530,448	510,877	501,420	479,145	466,985	11.85%
YoY %	4.62%	-0.44%	3.83%	1.89%	4.65%	2.60%	-	-
Horiz. %	118.32%	113.09%	113.59%	109.40%	107.37%	102.60%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	36,675	36,666	17,110	17,121	36,669	36,674	-
YoY %	-	0.02%	114.30%	-0.06%	-53.31%	-0.01%	-	-
Horiz. %	-	100.00%	99.98%	46.65%	46.68%	99.99%	100.00%	-
Div Payout %	-	48.08%	56.33%	38.13%	75.51%	55.37%	83.24%	-
YoY %	-	-14.65%	47.73%	-49.50%	36.37%	-33.48%	-	-
Horiz. %	-	57.76%	67.67%	45.81%	90.71%	66.52%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	552,549	528,130	530,448	510,877	501,420	479,145	466,985	11.85%
YoY %	4.62%	-0.44%	3.83%	1.89%	4.65%	2.60%	-	-
Horiz. %	118.32%	113.09%	113.59%	109.40%	107.37%	102.60%	100.00%	-
NOSH	244,490	244,504	244,446	244,438	244,595	244,462	244,494	-0.00%
YoY %	-0.01%	0.02%	0.00%	-0.06%	0.05%	-0.01%	-	-
Horiz. %	100.00%	100.00%	99.98%	99.98%	100.04%	99.99%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	18.92%	12.40%	14.63%	14.63%	17.48%	14.34%	15.35%	-
YoY %	52.58%	-15.24%	0.00%	-16.30%	21.90%	-6.58%	-	-
Horiz. %	123.26%	80.78%	95.31%	95.31%	113.88%	93.42%	100.00%	-
ROE	3.82%	14.44%	12.27%	8.78%	4.52%	13.82%	9.43%	-
YoY %	-73.55%	17.69%	39.75%	94.25%	-67.29%	46.55%	-	-
Horiz. %	40.51%	153.13%	130.12%	93.11%	47.93%	146.55%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	47.57	264.22	188.91	130.82	54.96	215.16	134.68	-50.00%
YoY %	-82.00%	39.87%	44.40%	138.03%	-74.46%	59.76%	-	-
Horiz. %	35.32%	196.18%	140.27%	97.13%	40.81%	159.76%	100.00%	-
EPS	8.64	31.20	26.63	18.36	9.27	27.10	18.02	-38.71%
YoY %	-72.31%	17.16%	45.04%	98.06%	-65.79%	50.39%	-	-
Horiz. %	47.95%	173.14%	147.78%	101.89%	51.44%	150.39%	100.00%	-
DPS	0.00	15.00	15.00	7.00	7.00	15.00	15.00	-
YoY %	0.00%	0.00%	114.29%	0.00%	-53.33%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	46.67%	46.67%	100.00%	100.00%	-
NAPS	2.26	2.16	2.17	2.09	2.05	1.96	1.91	11.85%
YoY %	4.63%	-0.46%	3.83%	1.95%	4.59%	2.62%	-	-
Horiz. %	118.32%	113.09%	113.61%	109.42%	107.33%	102.62%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 244,548
RPS	23.24	129.06	92.26	63.89	26.86	105.09	65.79	-49.99%
YoY %	-81.99%	39.89%	44.40%	137.86%	-74.44%	59.74%	-	-
Horiz. %	35.32%	196.17%	140.23%	97.11%	40.83%	159.74%	100.00%	-
EPS	4.22	15.24	13.01	8.97	4.53	13.23	8.80	-38.70%
YoY %	-72.31%	17.14%	45.04%	98.01%	-65.76%	50.34%	-	-
Horiz. %	47.95%	173.18%	147.84%	101.93%	51.48%	150.34%	100.00%	-
DPS	0.00	7.33	7.33	3.42	3.42	7.33	7.33	-
YoY %	0.00%	0.00%	114.33%	0.00%	-53.34%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	46.66%	46.66%	100.00%	100.00%	-
NAPS	1.1039	1.0551	1.0597	1.0206	1.0018	0.9573	0.933	11.85%
YoY %	4.63%	-0.43%	3.83%	1.88%	4.65%	2.60%	-	-
Horiz. %	118.32%	113.09%	113.58%	109.39%	107.37%	102.60%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
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	7.90	1.79	3.10	3.97	7.28	1.45	2.23	132.20%
YoY %	341.34%	-42.26%	-21.91%	-45.47%	402.07%	-34.98%	-	-
Horiz. %	354.26%	80.27%	139.01%	178.03%	326.46%	65.02%	100.00%	-
P/EPS	43.52	15.13	21.97	28.32	43.15	11.52	16.65	89.63%
YoY %	187.64%	-31.13%	-22.42%	-34.37%	274.57%	-30.81%	-	-
Horiz. %	261.38%	90.87%	131.95%	170.09%	259.16%	69.19%	100.00%	-
EY	2.30	6.61	4.55	3.53	2.32	8.68	6.01	-47.25%
YoY %	-65.20%	45.27%	28.90%	52.16%	-73.27%	44.43%	-	-
Horiz. %	38.27%	109.98%	75.71%	58.74%	38.60%	144.43%	100.00%	-
DY	0.00	3.18	2.56	1.35	1.75	4.81	5.00	-
YoY %	0.00%	24.22%	89.63%	-22.86%	-63.62%	-3.80%	-	-
Horiz. %	0.00%	63.60%	51.20%	27.00%	35.00%	96.20%	100.00%	-
P/NAPS	1.66	2.19	2.70	2.49	1.95	1.59	1.57	3.78%
YoY %	-24.20%	-18.89%	8.43%	27.69%	22.64%	1.27%	-	-
Horiz. %	105.73%	139.49%	171.97%	158.60%	124.20%	101.27%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
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	8.45	1.41	2.83	4.55	7.64	2.09	2.23	142.85%
YoY %	499.29%	-50.18%	-37.80%	-40.45%	265.55%	-6.28%	-	-
Horiz. %	378.92%	63.23%	126.91%	204.04%	342.60%	93.72%	100.00%	-
P/EPS	46.53	11.92	20.09	32.41	45.31	16.61	16.65	98.27%
YoY %	290.35%	-40.67%	-38.01%	-28.47%	172.79%	-0.24%	-	-
Horiz. %	279.46%	71.59%	120.66%	194.65%	272.13%	99.76%	100.00%	-
EY	2.15	8.39	4.98	3.09	2.21	6.02	6.01	-49.57%
YoY %	-74.37%	68.47%	61.17%	39.82%	-63.29%	0.17%	-	-
Horiz. %	35.77%	139.60%	82.86%	51.41%	36.77%	100.17%	100.00%	-
DY	0.00	4.03	2.80	1.18	1.67	3.33	5.00	-
YoY %	0.00%	43.93%	137.29%	-29.34%	-49.85%	-33.40%	-	-
Horiz. %	0.00%	80.60%	56.00%	23.60%	33.40%	66.60%	100.00%	-
P/NAPS	1.78	1.72	2.47	2.85	2.05	2.30	1.57	8.72%
YoY %	3.49%	-30.36%	-13.33%	39.02%	-10.87%	46.50%	-	-
Horiz. %	113.38%	109.55%	157.32%	181.53%	130.57%	146.50%	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