[NAIM] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 38.38%
YoY- -17.57%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 229,649 95,307 523,717 380,591 250,258 116,315 646,024 -49.85%
PBT 51,777 21,550 104,304 74,608 53,111 29,138 126,325 -44.85%
Tax -11,535 -4,762 -21,237 -18,654 -12,854 -7,126 -46,187 -60.37%
NP 40,242 16,788 83,067 55,954 40,257 22,012 80,138 -36.84%
-
NP to SH 38,502 15,848 80,747 53,658 38,775 21,124 76,274 -36.62%
-
Tax Rate 22.28% 22.10% 20.36% 25.00% 24.20% 24.46% 36.56% -
Total Cost 189,407 78,519 440,650 324,637 210,001 94,303 565,886 -51.82%
-
Net Worth 581,207 571,761 569,410 550,213 564,399 552,549 528,130 6.59%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 11,861 - 31,499 19,476 19,546 - 36,675 -52.91%
Div Payout % 30.81% - 39.01% 36.30% 50.41% - 48.08% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 581,207 571,761 569,410 550,213 564,399 552,549 528,130 6.59%
NOSH 237,227 237,245 242,302 243,457 244,328 244,490 244,504 -1.99%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 17.52% 17.61% 15.86% 14.70% 16.09% 18.92% 12.40% -
ROE 6.62% 2.77% 14.18% 9.75% 6.87% 3.82% 14.44% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 96.81 40.17 216.14 156.33 102.43 47.57 264.22 -48.82%
EPS 16.23 6.68 33.32 22.04 15.87 8.64 31.20 -35.34%
DPS 5.00 0.00 13.00 8.00 8.00 0.00 15.00 -51.95%
NAPS 2.45 2.41 2.35 2.26 2.31 2.26 2.16 8.76%
Adjusted Per Share Value based on latest NOSH - 243,584
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 44.70 18.55 101.93 74.07 48.71 22.64 125.73 -49.84%
EPS 7.49 3.08 15.72 10.44 7.55 4.11 14.85 -36.66%
DPS 2.31 0.00 6.13 3.79 3.80 0.00 7.14 -52.90%
NAPS 1.1312 1.1128 1.1082 1.0709 1.0985 1.0754 1.0279 6.59%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.88 1.14 1.44 2.82 3.50 3.76 4.72 -
P/RPS 1.94 2.84 0.67 1.80 3.42 7.90 1.79 5.51%
P/EPS 11.58 17.07 4.32 12.79 22.05 43.52 15.13 -16.34%
EY 8.63 5.86 23.14 7.82 4.53 2.30 6.61 19.47%
DY 2.66 0.00 9.03 2.84 2.29 0.00 3.18 -11.23%
P/NAPS 0.77 0.47 0.61 1.25 1.52 1.66 2.19 -50.21%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 26/05/09 25/02/09 31/10/08 06/08/08 24/04/08 28/02/08 -
Price 2.72 1.83 1.23 2.35 2.85 4.02 3.72 -
P/RPS 2.81 4.56 0.57 1.50 2.78 8.45 1.41 58.43%
P/EPS 16.76 27.40 3.69 10.66 17.96 46.53 11.92 25.53%
EY 5.97 3.65 27.09 9.38 5.57 2.15 8.39 -20.31%
DY 1.84 0.00 10.57 3.40 2.81 0.00 4.03 -40.73%
P/NAPS 1.11 0.76 0.52 1.04 1.23 1.78 1.72 -25.34%

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