[NAIM] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 55.57%
YoY- 11.63%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 279,298 123,353 566,920 374,109 229,649 95,307 523,717 -34.31%
PBT 49,515 19,219 115,532 85,260 51,777 21,550 104,304 -39.22%
Tax -11,478 -5,128 -30,542 -23,650 -11,535 -4,762 -21,237 -33.72%
NP 38,037 14,091 84,990 61,610 40,242 16,788 83,067 -40.67%
-
NP to SH 38,355 13,993 84,981 59,898 38,502 15,848 80,747 -39.20%
-
Tax Rate 23.18% 26.68% 26.44% 27.74% 22.28% 22.10% 20.36% -
Total Cost 241,261 109,262 481,930 312,499 189,407 78,519 440,650 -33.14%
-
Net Worth 642,013 629,803 618,719 595,185 581,207 571,761 569,410 8.35%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 11,845 - 18,964 18,970 11,861 - 31,499 -47.99%
Div Payout % 30.88% - 22.32% 31.67% 30.81% - 39.01% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 642,013 629,803 618,719 595,185 581,207 571,761 569,410 8.35%
NOSH 236,905 236,768 237,057 237,125 237,227 237,245 242,302 -1.49%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 13.62% 11.42% 14.99% 16.47% 17.52% 17.61% 15.86% -
ROE 5.97% 2.22% 13.73% 10.06% 6.62% 2.77% 14.18% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 117.89 52.10 239.15 157.77 96.81 40.17 216.14 -33.31%
EPS 16.19 5.91 35.85 25.26 16.23 6.68 33.32 -38.27%
DPS 5.00 0.00 8.00 8.00 5.00 0.00 13.00 -47.20%
NAPS 2.71 2.66 2.61 2.51 2.45 2.41 2.35 9.99%
Adjusted Per Share Value based on latest NOSH - 237,206
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 54.36 24.01 110.34 72.81 44.70 18.55 101.93 -34.31%
EPS 7.46 2.72 16.54 11.66 7.49 3.08 15.72 -39.24%
DPS 2.31 0.00 3.69 3.69 2.31 0.00 6.13 -47.92%
NAPS 1.2495 1.2258 1.2042 1.1584 1.1312 1.1128 1.1082 8.35%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.95 3.46 2.94 2.88 1.88 1.14 1.44 -
P/RPS 2.50 6.64 1.23 1.83 1.94 2.84 0.67 141.15%
P/EPS 18.22 58.54 8.20 11.40 11.58 17.07 4.32 161.73%
EY 5.49 1.71 12.19 8.77 8.63 5.86 23.14 -61.77%
DY 1.69 0.00 2.72 2.78 2.66 0.00 9.03 -67.38%
P/NAPS 1.09 1.30 1.13 1.15 0.77 0.47 0.61 47.40%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 17/11/09 26/08/09 26/05/09 25/02/09 -
Price 3.26 2.68 3.38 2.95 2.72 1.83 1.23 -
P/RPS 2.77 5.14 1.41 1.87 2.81 4.56 0.57 187.73%
P/EPS 20.14 45.35 9.43 11.68 16.76 27.40 3.69 210.96%
EY 4.97 2.21 10.61 8.56 5.97 3.65 27.09 -67.81%
DY 1.53 0.00 2.37 2.71 1.84 0.00 10.57 -72.52%
P/NAPS 1.20 1.01 1.30 1.18 1.11 0.76 0.52 74.89%

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