[NAIM] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 96.31%
YoY- 25.71%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 224,396 120,904 612,691 420,290 279,298 123,353 566,920 -46.18%
PBT 38,490 16,944 132,043 99,622 49,515 19,219 115,532 -52.03%
Tax -6,453 -3,992 -32,136 -22,207 -11,478 -5,128 -30,542 -64.62%
NP 32,037 12,952 99,907 77,415 38,037 14,091 84,990 -47.91%
-
NP to SH 31,390 12,226 97,750 75,296 38,355 13,993 84,981 -48.61%
-
Tax Rate 16.77% 23.56% 24.34% 22.29% 23.18% 26.68% 26.44% -
Total Cost 192,359 107,952 512,784 342,875 241,261 109,262 481,930 -45.88%
-
Net Worth 703,609 684,750 701,436 665,770 642,013 629,803 618,719 8.97%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 11,845 - 23,697 23,692 11,845 - 18,964 -26.99%
Div Payout % 37.74% - 24.24% 31.47% 30.88% - 22.32% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 703,609 684,750 701,436 665,770 642,013 629,803 618,719 8.97%
NOSH 236,885 236,937 236,971 236,928 236,905 236,768 237,057 -0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.28% 10.71% 16.31% 18.42% 13.62% 11.42% 14.99% -
ROE 4.46% 1.79% 13.94% 11.31% 5.97% 2.22% 13.73% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 94.72 51.03 258.55 177.39 117.89 52.10 239.15 -46.15%
EPS 13.25 5.16 41.25 31.78 16.19 5.91 35.85 -48.59%
DPS 5.00 0.00 10.00 10.00 5.00 0.00 8.00 -26.96%
NAPS 2.97 2.89 2.96 2.81 2.71 2.66 2.61 9.02%
Adjusted Per Share Value based on latest NOSH - 236,953
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 43.67 23.53 119.25 81.80 54.36 24.01 110.34 -46.18%
EPS 6.11 2.38 19.02 14.65 7.46 2.72 16.54 -48.61%
DPS 2.31 0.00 4.61 4.61 2.31 0.00 3.69 -26.88%
NAPS 1.3694 1.3327 1.3652 1.2958 1.2495 1.2258 1.2042 8.97%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.46 3.08 3.37 3.52 2.95 3.46 2.94 -
P/RPS 2.60 6.04 1.30 1.98 2.50 6.64 1.23 64.93%
P/EPS 18.57 59.69 8.17 11.08 18.22 58.54 8.20 72.70%
EY 5.39 1.68 12.24 9.03 5.49 1.71 12.19 -42.04%
DY 2.03 0.00 2.97 2.84 1.69 0.00 2.72 -17.76%
P/NAPS 0.83 1.07 1.14 1.25 1.09 1.30 1.13 -18.63%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 02/03/11 24/11/10 25/08/10 26/05/10 25/02/10 -
Price 1.97 2.51 3.19 3.46 3.26 2.68 3.38 -
P/RPS 2.08 4.92 1.23 1.95 2.77 5.14 1.41 29.67%
P/EPS 14.87 48.64 7.73 10.89 20.14 45.35 9.43 35.59%
EY 6.73 2.06 12.93 9.18 4.97 2.21 10.61 -26.23%
DY 2.54 0.00 3.13 2.89 1.53 0.00 2.37 4.73%
P/NAPS 0.66 0.87 1.08 1.23 1.20 1.01 1.30 -36.43%

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