[NAIM] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 35.76%
YoY- 55.9%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 243,208 149,493 71,896 343,710 243,280 152,440 96,508 85.08%
PBT 75,542 54,412 30,736 114,964 81,169 54,964 32,350 75.92%
Tax -20,064 -14,035 -8,242 -45,469 -29,981 -21,612 -12,745 35.28%
NP 55,478 40,377 22,494 69,495 51,188 33,352 19,605 99.93%
-
NP to SH 46,925 33,928 18,391 69,495 51,188 33,352 19,605 78.83%
-
Tax Rate 26.56% 25.79% 26.82% 39.55% 36.94% 39.32% 39.40% -
Total Cost 187,730 109,116 49,402 274,215 192,092 119,088 76,903 81.19%
-
Net Worth 433,115 433,070 430,690 454,397 394,907 377,522 400,102 5.42%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 17,324 17,322 - 29,960 12,497 - - -
Div Payout % 36.92% 51.06% - 43.11% 24.41% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 433,115 433,070 430,690 454,397 394,907 377,522 400,102 5.42%
NOSH 247,494 247,469 247,523 249,668 249,941 250,014 250,063 -0.68%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 22.81% 27.01% 31.29% 20.22% 21.04% 21.88% 20.31% -
ROE 10.83% 7.83% 4.27% 15.29% 12.96% 8.83% 4.90% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 98.27 60.41 29.05 137.67 97.33 60.97 38.59 86.37%
EPS 18.96 13.71 7.43 27.84 20.48 13.34 7.84 80.07%
DPS 7.00 7.00 0.00 12.00 5.00 0.00 0.00 -
NAPS 1.75 1.75 1.74 1.82 1.58 1.51 1.60 6.15%
Adjusted Per Share Value based on latest NOSH - 248,902
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 47.34 29.10 13.99 66.90 47.35 29.67 18.78 85.11%
EPS 9.13 6.60 3.58 13.53 9.96 6.49 3.82 78.66%
DPS 3.37 3.37 0.00 5.83 2.43 0.00 0.00 -
NAPS 0.843 0.8429 0.8382 0.8844 0.7686 0.7348 0.7787 5.42%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 3.08 3.30 3.16 3.20 3.26 3.30 4.00 -
P/RPS 3.13 5.46 10.88 2.32 3.35 5.41 10.36 -54.94%
P/EPS 16.24 24.07 42.53 11.50 15.92 24.74 51.02 -53.34%
EY 6.16 4.15 2.35 8.70 6.28 4.04 1.96 114.41%
DY 2.27 2.12 0.00 3.75 1.53 0.00 0.00 -
P/NAPS 1.76 1.89 1.82 1.76 2.06 2.19 2.50 -20.84%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/10/05 26/08/05 25/05/05 17/02/05 28/10/04 23/08/04 24/05/04 -
Price 3.00 3.14 3.22 3.16 3.12 3.44 3.08 -
P/RPS 3.05 5.20 11.09 2.30 3.21 5.64 7.98 -47.30%
P/EPS 15.82 22.90 43.34 11.35 15.23 25.79 39.29 -45.44%
EY 6.32 4.37 2.31 8.81 6.56 3.88 2.55 83.03%
DY 2.33 2.23 0.00 3.80 1.60 0.00 0.00 -
P/NAPS 1.71 1.79 1.85 1.74 1.97 2.28 1.93 -7.74%

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