[NAIM] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
20-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 68.66%
YoY- 13.89%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 329,284 214,240 99,434 423,094 243,208 149,493 71,896 175.53%
PBT 70,407 44,574 29,658 123,128 75,542 54,412 30,736 73.68%
Tax -19,856 -12,296 -8,156 -34,153 -20,064 -14,035 -8,242 79.61%
NP 50,551 32,278 21,502 88,975 55,478 40,377 22,494 71.48%
-
NP to SH 44,058 28,712 18,528 79,145 46,925 33,928 18,391 78.94%
-
Tax Rate 28.20% 27.59% 27.50% 27.74% 26.56% 25.79% 26.82% -
Total Cost 278,733 181,962 77,932 334,119 187,730 109,116 49,402 216.59%
-
Net Worth 466,985 452,446 508,420 454,647 433,115 433,070 430,690 5.53%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 36,674 36,684 36,664 29,650 17,324 17,322 - -
Div Payout % 83.24% 127.77% 197.89% 37.46% 36.92% 51.06% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 466,985 452,446 508,420 454,647 433,115 433,070 430,690 5.53%
NOSH 244,494 244,565 244,432 247,090 247,494 247,469 247,523 -0.81%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 15.35% 15.07% 21.62% 21.03% 22.81% 27.01% 31.29% -
ROE 9.43% 6.35% 3.64% 17.41% 10.83% 7.83% 4.27% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 134.68 87.60 40.68 171.23 98.27 60.41 29.05 177.77%
EPS 18.02 11.74 7.58 32.04 18.96 13.71 7.43 80.41%
DPS 15.00 15.00 15.00 12.00 7.00 7.00 0.00 -
NAPS 1.91 1.85 2.08 1.84 1.75 1.75 1.74 6.40%
Adjusted Per Share Value based on latest NOSH - 244,695
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 65.79 42.80 19.87 84.53 48.59 29.87 14.36 175.59%
EPS 8.80 5.74 3.70 15.81 9.37 6.78 3.67 79.05%
DPS 7.33 7.33 7.33 5.92 3.46 3.46 0.00 -
NAPS 0.933 0.9039 1.0157 0.9083 0.8653 0.8652 0.8604 5.54%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.00 3.04 3.30 2.98 3.08 3.30 3.16 -
P/RPS 2.23 3.47 8.11 1.74 3.13 5.46 10.88 -65.20%
P/EPS 16.65 25.89 43.54 9.30 16.24 24.07 42.53 -46.45%
EY 6.01 3.86 2.30 10.75 6.16 4.15 2.35 86.90%
DY 5.00 4.93 4.55 4.03 2.27 2.12 0.00 -
P/NAPS 1.57 1.64 1.59 1.62 1.76 1.89 1.82 -9.37%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 16/10/06 14/09/06 08/05/06 20/03/06 28/10/05 26/08/05 25/05/05 -
Price 3.00 3.00 3.54 3.38 3.00 3.14 3.22 -
P/RPS 2.23 3.42 8.70 1.97 3.05 5.20 11.09 -65.64%
P/EPS 16.65 25.55 46.70 10.55 15.82 22.90 43.34 -47.12%
EY 6.01 3.91 2.14 9.48 6.32 4.37 2.31 89.05%
DY 5.00 5.00 4.24 3.55 2.33 2.23 0.00 -
P/NAPS 1.57 1.62 1.70 1.84 1.71 1.79 1.85 -10.35%

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