[NAIM] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

26-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 50.32%

YoY- -16.32%

Quarter Report

Quarterly Report Dec 2006.pdf

Latest QR

Upcoming QR

NAIM's Result

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Cumulative Result
Revenue	461,791	319,779	134,425	525,997	329,284	214,240	99,434	178.10%
YoY %	44.41%	137.89%	-74.44%	59.74%	53.70%	115.46%	-	-
Horiz. %	464.42%	321.60%	135.19%	528.99%	331.16%	215.46%	100.00%	-
PBT	95,435	64,651	32,740	104,849	70,407	44,574	29,658	117.80%
YoY %	47.62%	97.47%	-68.77%	48.92%	57.96%	50.29%	-	-
Horiz. %	321.79%	217.99%	110.39%	353.53%	237.40%	150.29%	100.00%	-
Tax	-27,872	-17,877	-9,240	-29,420	-19,856	-12,296	-8,156	126.70%
YoY %	-55.91%	-93.47%	68.59%	-48.17%	-61.48%	-50.76%	-	-
Horiz. %	341.74%	219.19%	113.29%	360.72%	243.45%	150.76%	100.00%	-
NP	67,563	46,774	23,500	75,429	50,551	32,278	21,502	114.37%
YoY %	44.45%	99.04%	-68.84%	49.21%	56.61%	50.12%	-	-
Horiz. %	314.22%	217.53%	109.29%	350.80%	235.10%	150.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,096	44,879	22,674	66,229	44,058	28,712	18,528	130.93%
YoY %	45.05%	97.93%	-65.76%	50.32%	53.45%	54.97%	-	-
Horiz. %	351.34%	242.22%	122.38%	357.45%	237.79%	154.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.21%	27.65%	28.22%	28.06%	28.20%	27.59%	27.50%	-
YoY %	5.64%	-2.02%	0.57%	-0.50%	2.21%	0.33%	-	-
Horiz. %	106.22%	100.55%	102.62%	102.04%	102.55%	100.33%	100.00%	-
Total Cost	394,228	273,005	110,925	450,568	278,733	181,962	77,932	194.39%
YoY %	44.40%	146.12%	-75.38%	61.65%	53.18%	133.49%	-	-
Horiz. %	505.86%	350.31%	142.34%	578.16%	357.66%	233.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	530,448	510,877	501,420	479,145	466,985	452,446	508,420	2.86%
YoY %	3.83%	1.89%	4.65%	2.60%	3.21%	-11.01%	-	-
Horiz. %	104.33%	100.48%	98.62%	94.24%	91.85%	88.99%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	36,666	17,110	17,121	36,669	36,674	36,684	36,664	0.00%
YoY %	114.30%	-0.06%	-53.31%	-0.01%	-0.03%	0.05%	-	-
Horiz. %	100.01%	46.67%	46.70%	100.01%	100.03%	100.05%	100.00%	-
Div Payout %	56.33%	38.13%	75.51%	55.37%	83.24%	127.77%	197.89%	-
YoY %	47.73%	-49.50%	36.37%	-33.48%	-34.85%	-35.43%	-	-
Horiz. %	28.47%	19.27%	38.16%	27.98%	42.06%	64.57%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	530,448	510,877	501,420	479,145	466,985	452,446	508,420	2.86%
YoY %	3.83%	1.89%	4.65%	2.60%	3.21%	-11.01%	-	-
Horiz. %	104.33%	100.48%	98.62%	94.24%	91.85%	88.99%	100.00%	-
NOSH	244,446	244,438	244,595	244,462	244,494	244,565	244,432	0.00%
YoY %	0.00%	-0.06%	0.05%	-0.01%	-0.03%	0.05%	-	-
Horiz. %	100.01%	100.00%	100.07%	100.01%	100.03%	100.05%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	14.63%	14.63%	17.48%	14.34%	15.35%	15.07%	21.62%	-
YoY %	0.00%	-16.30%	21.90%	-6.58%	1.86%	-30.30%	-	-
Horiz. %	67.67%	67.67%	80.85%	66.33%	71.00%	69.70%	100.00%	-
ROE	12.27%	8.78%	4.52%	13.82%	9.43%	6.35%	3.64%	-
YoY %	39.75%	94.25%	-67.29%	46.55%	48.50%	74.45%	-	-
Horiz. %	337.09%	241.21%	124.18%	379.67%	259.07%	174.45%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	188.91	130.82	54.96	215.16	134.68	87.60	40.68	178.08%
YoY %	44.40%	138.03%	-74.46%	59.76%	53.74%	115.34%	-	-
Horiz. %	464.38%	321.58%	135.10%	528.91%	331.07%	215.34%	100.00%	-
EPS	26.63	18.36	9.27	27.10	18.02	11.74	7.58	130.92%
YoY %	45.04%	98.06%	-65.79%	50.39%	53.49%	54.88%	-	-
Horiz. %	351.32%	242.22%	122.30%	357.52%	237.73%	154.88%	100.00%	-
DPS	15.00	7.00	7.00	15.00	15.00	15.00	15.00	0.00%
YoY %	114.29%	0.00%	-53.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	46.67%	46.67%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.17	2.09	2.05	1.96	1.91	1.85	2.08	2.86%
YoY %	3.83%	1.95%	4.59%	2.62%	3.24%	-11.06%	-	-
Horiz. %	104.33%	100.48%	98.56%	94.23%	91.83%	88.94%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 244,400
RPS	89.88	62.24	26.16	102.37	64.09	41.70	19.35	178.13%
YoY %	44.41%	137.92%	-74.45%	59.73%	53.69%	115.50%	-	-
Horiz. %	464.50%	321.65%	135.19%	529.04%	331.21%	215.50%	100.00%	-
EPS	12.67	8.73	4.41	12.89	8.57	5.59	3.61	130.77%
YoY %	45.13%	97.96%	-65.79%	50.41%	53.31%	54.85%	-	-
Horiz. %	350.97%	241.83%	122.16%	357.06%	237.40%	154.85%	100.00%	-
DPS	7.14	3.33	3.33	7.14	7.14	7.14	7.14	0.00%
YoY %	114.41%	0.00%	-53.36%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	46.64%	46.64%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.0324	0.9943	0.9759	0.9326	0.9089	0.8806	0.9895	2.86%
YoY %	3.83%	1.89%	4.64%	2.61%	3.21%	-11.01%	-	-
Horiz. %	104.34%	100.49%	98.63%	94.25%	91.85%	88.99%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	5.85	5.20	4.00	3.12	3.00	3.04	3.30	-
P/RPS	3.10	3.97	7.28	1.45	2.23	3.47	8.11	-47.29%
YoY %	-21.91%	-45.47%	402.07%	-34.98%	-35.73%	-57.21%	-	-
Horiz. %	38.22%	48.95%	89.77%	17.88%	27.50%	42.79%	100.00%	-
P/EPS	21.97	28.32	43.15	11.52	16.65	25.89	43.54	-36.59%
YoY %	-22.42%	-34.37%	274.57%	-30.81%	-35.69%	-40.54%	-	-
Horiz. %	50.46%	65.04%	99.10%	26.46%	38.24%	59.46%	100.00%	-
EY	4.55	3.53	2.32	8.68	6.01	3.86	2.30	57.52%
YoY %	28.90%	52.16%	-73.27%	44.43%	55.70%	67.83%	-	-
Horiz. %	197.83%	153.48%	100.87%	377.39%	261.30%	167.83%	100.00%	-
DY	2.56	1.35	1.75	4.81	5.00	4.93	4.55	-31.82%
YoY %	89.63%	-22.86%	-63.62%	-3.80%	1.42%	8.35%	-	-
Horiz. %	56.26%	29.67%	38.46%	105.71%	109.89%	108.35%	100.00%	-
P/NAPS	2.70	2.49	1.95	1.59	1.57	1.64	1.59	42.28%
YoY %	8.43%	27.69%	22.64%	1.27%	-4.27%	3.14%	-	-
Horiz. %	169.81%	156.60%	122.64%	100.00%	98.74%	103.14%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	14/11/07	23/08/07	27/04/07	26/02/07	16/10/06	14/09/06	08/05/06	-
Price	5.35	5.95	4.20	4.50	3.00	3.00	3.54	-
P/RPS	2.83	4.55	7.64	2.09	2.23	3.42	8.70	-52.66%
YoY %	-37.80%	-40.45%	265.55%	-6.28%	-34.80%	-60.69%	-	-
Horiz. %	32.53%	52.30%	87.82%	24.02%	25.63%	39.31%	100.00%	-
P/EPS	20.09	32.41	45.31	16.61	16.65	25.55	46.70	-42.98%
YoY %	-38.01%	-28.47%	172.79%	-0.24%	-34.83%	-45.29%	-	-
Horiz. %	43.02%	69.40%	97.02%	35.57%	35.65%	54.71%	100.00%	-
EY	4.98	3.09	2.21	6.02	6.01	3.91	2.14	75.51%
YoY %	61.17%	39.82%	-63.29%	0.17%	53.71%	82.71%	-	-
Horiz. %	232.71%	144.39%	103.27%	281.31%	280.84%	182.71%	100.00%	-
DY	2.80	1.18	1.67	3.33	5.00	5.00	4.24	-24.14%
YoY %	137.29%	-29.34%	-49.85%	-33.40%	0.00%	17.92%	-	-
Horiz. %	66.04%	27.83%	39.39%	78.54%	117.92%	117.92%	100.00%	-
P/NAPS	2.47	2.85	2.05	2.30	1.57	1.62	1.70	28.25%
YoY %	-13.33%	39.02%	-10.87%	46.50%	-3.09%	-4.71%	-	-
Horiz. %	145.29%	167.65%	120.59%	135.29%	92.35%	95.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos