[NAIM] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 38.31%
YoY- -8.33%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 214,240 99,434 423,094 243,208 149,493 71,896 343,710 -27.09%
PBT 44,574 29,658 123,128 75,542 54,412 30,736 114,964 -46.92%
Tax -12,296 -8,156 -34,153 -20,064 -14,035 -8,242 -45,469 -58.28%
NP 32,278 21,502 88,975 55,478 40,377 22,494 69,495 -40.10%
-
NP to SH 28,712 18,528 79,145 46,925 33,928 18,391 69,495 -44.61%
-
Tax Rate 27.59% 27.50% 27.74% 26.56% 25.79% 26.82% 39.55% -
Total Cost 181,962 77,932 334,119 187,730 109,116 49,402 274,215 -23.97%
-
Net Worth 452,446 508,420 454,647 433,115 433,070 430,690 454,397 -0.28%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 36,684 36,664 29,650 17,324 17,322 - 29,960 14.49%
Div Payout % 127.77% 197.89% 37.46% 36.92% 51.06% - 43.11% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 452,446 508,420 454,647 433,115 433,070 430,690 454,397 -0.28%
NOSH 244,565 244,432 247,090 247,494 247,469 247,523 249,668 -1.37%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.07% 21.62% 21.03% 22.81% 27.01% 31.29% 20.22% -
ROE 6.35% 3.64% 17.41% 10.83% 7.83% 4.27% 15.29% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 87.60 40.68 171.23 98.27 60.41 29.05 137.67 -26.08%
EPS 11.74 7.58 32.04 18.96 13.71 7.43 27.84 -43.85%
DPS 15.00 15.00 12.00 7.00 7.00 0.00 12.00 16.08%
NAPS 1.85 2.08 1.84 1.75 1.75 1.74 1.82 1.09%
Adjusted Per Share Value based on latest NOSH - 247,561
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 42.80 19.87 84.53 48.59 29.87 14.36 68.67 -27.09%
EPS 5.74 3.70 15.81 9.37 6.78 3.67 13.88 -44.58%
DPS 7.33 7.33 5.92 3.46 3.46 0.00 5.99 14.44%
NAPS 0.9039 1.0157 0.9083 0.8653 0.8652 0.8604 0.9078 -0.28%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.04 3.30 2.98 3.08 3.30 3.16 3.20 -
P/RPS 3.47 8.11 1.74 3.13 5.46 10.88 2.32 30.88%
P/EPS 25.89 43.54 9.30 16.24 24.07 42.53 11.50 72.02%
EY 3.86 2.30 10.75 6.16 4.15 2.35 8.70 -41.91%
DY 4.93 4.55 4.03 2.27 2.12 0.00 3.75 20.06%
P/NAPS 1.64 1.59 1.62 1.76 1.89 1.82 1.76 -4.61%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 14/09/06 08/05/06 20/03/06 28/10/05 26/08/05 25/05/05 17/02/05 -
Price 3.00 3.54 3.38 3.00 3.14 3.22 3.16 -
P/RPS 3.42 8.70 1.97 3.05 5.20 11.09 2.30 30.37%
P/EPS 25.55 46.70 10.55 15.82 22.90 43.34 11.35 72.01%
EY 3.91 2.14 9.48 6.32 4.37 2.31 8.81 -41.90%
DY 5.00 4.24 3.55 2.33 2.23 0.00 3.80 20.13%
P/NAPS 1.62 1.70 1.84 1.71 1.79 1.85 1.74 -4.66%

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