[NAIM] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 22.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 243,280 152,440 96,508 265,990 176,691 0 0 -
PBT 81,169 54,964 32,350 71,149 55,152 0 0 -
Tax -29,981 -21,612 -12,745 -48,063 -42,773 0 0 -
NP 51,188 33,352 19,605 23,086 12,379 0 0 -
-
NP to SH 51,188 33,352 19,605 44,576 36,442 0 0 -
-
Tax Rate 36.94% 39.32% 39.40% 67.55% 77.55% - - -
Total Cost 192,092 119,088 76,903 242,904 164,312 0 0 -
-
Net Worth 394,907 377,522 400,102 602,807 842,686 0 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 12,497 - - 17,846 25,113 - - -
Div Payout % 24.41% - - 40.04% 68.91% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 394,907 377,522 400,102 602,807 842,686 0 0 -
NOSH 249,941 250,014 250,063 396,583 558,070 0 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 21.04% 21.88% 20.31% 8.68% 7.01% 0.00% 0.00% -
ROE 12.96% 8.83% 4.90% 7.39% 4.32% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 97.33 60.97 38.59 67.07 31.66 0.00 0.00 -
EPS 20.48 13.34 7.84 11.24 6.53 0.00 0.00 -
DPS 5.00 0.00 0.00 4.50 4.50 0.00 0.00 -
NAPS 1.58 1.51 1.60 1.52 1.51 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 214,112
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 47.35 29.67 18.78 51.77 34.39 0.00 0.00 -
EPS 9.96 6.49 3.82 8.68 7.09 0.00 0.00 -
DPS 2.43 0.00 0.00 3.47 4.89 0.00 0.00 -
NAPS 0.7686 0.7348 0.7787 1.1732 1.6401 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - - -
Price 3.26 3.30 4.00 3.04 2.68 0.00 0.00 -
P/RPS 3.35 5.41 10.36 4.53 8.46 0.00 0.00 -
P/EPS 15.92 24.74 51.02 27.05 41.04 0.00 0.00 -
EY 6.28 4.04 1.96 3.70 2.44 0.00 0.00 -
DY 1.53 0.00 0.00 1.48 1.68 0.00 0.00 -
P/NAPS 2.06 2.19 2.50 2.00 1.77 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 28/10/04 23/08/04 24/05/04 28/01/04 13/11/03 - - -
Price 3.12 3.44 3.08 3.74 3.28 0.00 0.00 -
P/RPS 3.21 5.64 7.98 5.58 10.36 0.00 0.00 -
P/EPS 15.23 25.79 39.29 33.27 50.23 0.00 0.00 -
EY 6.56 3.88 2.55 3.01 1.99 0.00 0.00 -
DY 1.60 0.00 0.00 1.20 1.37 0.00 0.00 -
P/NAPS 1.97 2.28 1.93 2.46 2.17 0.00 0.00 -

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