[NAIM] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 156.75%
YoY- -18.16%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 94,155 411,893 318,786 224,396 120,904 612,691 420,290 -63.08%
PBT 22,983 57,158 51,046 38,490 16,944 132,043 99,622 -62.35%
Tax -6,125 -9,011 -9,142 -6,453 -3,992 -32,136 -22,207 -57.59%
NP 16,858 48,147 41,904 32,037 12,952 99,907 77,415 -63.77%
-
NP to SH 16,078 46,628 41,643 31,390 12,226 97,750 75,296 -64.24%
-
Tax Rate 26.65% 15.77% 17.91% 16.77% 23.56% 24.34% 22.29% -
Total Cost 77,297 363,746 276,882 192,359 107,952 512,784 342,875 -62.92%
-
Net Worth 719,839 708,630 703,525 703,609 684,750 701,436 665,770 5.33%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 18,960 11,843 11,845 - 23,697 23,692 -
Div Payout % - 40.66% 28.44% 37.74% - 24.24% 31.47% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 719,839 708,630 703,525 703,609 684,750 701,436 665,770 5.33%
NOSH 236,789 237,000 236,877 236,885 236,937 236,971 236,928 -0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.90% 11.69% 13.14% 14.28% 10.71% 16.31% 18.42% -
ROE 2.23% 6.58% 5.92% 4.46% 1.79% 13.94% 11.31% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 39.76 173.79 134.58 94.72 51.03 258.55 177.39 -63.06%
EPS 6.79 19.68 17.58 13.25 5.16 41.25 31.78 -64.22%
DPS 0.00 8.00 5.00 5.00 0.00 10.00 10.00 -
NAPS 3.04 2.99 2.97 2.97 2.89 2.96 2.81 5.37%
Adjusted Per Share Value based on latest NOSH - 236,885
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.81 82.29 63.69 44.83 24.15 122.41 83.97 -63.08%
EPS 3.21 9.32 8.32 6.27 2.44 19.53 15.04 -64.25%
DPS 0.00 3.79 2.37 2.37 0.00 4.73 4.73 -
NAPS 1.4381 1.4157 1.4055 1.4057 1.368 1.4013 1.3301 5.33%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.88 1.64 1.68 2.46 3.08 3.37 3.52 -
P/RPS 4.73 0.94 1.25 2.60 6.04 1.30 1.98 78.60%
P/EPS 27.69 8.34 9.56 18.57 59.69 8.17 11.08 84.05%
EY 3.61 12.00 10.46 5.39 1.68 12.24 9.03 -45.70%
DY 0.00 4.88 2.98 2.03 0.00 2.97 2.84 -
P/NAPS 0.62 0.55 0.57 0.83 1.07 1.14 1.25 -37.31%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 29/02/12 24/11/11 25/08/11 26/05/11 02/03/11 24/11/10 -
Price 1.72 2.21 1.76 1.97 2.51 3.19 3.46 -
P/RPS 4.33 1.27 1.31 2.08 4.92 1.23 1.95 70.12%
P/EPS 25.33 11.23 10.01 14.87 48.64 7.73 10.89 75.46%
EY 3.95 8.90 9.99 6.73 2.06 12.93 9.18 -42.97%
DY 0.00 3.62 2.84 2.54 0.00 3.13 2.89 -
P/NAPS 0.57 0.74 0.59 0.66 0.87 1.08 1.23 -40.08%

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