[NAIM] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 41.88%
YoY- 5.24%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 420,290 279,298 123,353 566,920 374,109 229,649 95,307 168.67%
PBT 99,622 49,515 19,219 115,532 85,260 51,777 21,550 177.24%
Tax -22,207 -11,478 -5,128 -30,542 -23,650 -11,535 -4,762 178.86%
NP 77,415 38,037 14,091 84,990 61,610 40,242 16,788 176.78%
-
NP to SH 75,296 38,355 13,993 84,981 59,898 38,502 15,848 182.34%
-
Tax Rate 22.29% 23.18% 26.68% 26.44% 27.74% 22.28% 22.10% -
Total Cost 342,875 241,261 109,262 481,930 312,499 189,407 78,519 166.92%
-
Net Worth 665,770 642,013 629,803 618,719 595,185 581,207 571,761 10.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 23,692 11,845 - 18,964 18,970 11,861 - -
Div Payout % 31.47% 30.88% - 22.32% 31.67% 30.81% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 665,770 642,013 629,803 618,719 595,185 581,207 571,761 10.67%
NOSH 236,928 236,905 236,768 237,057 237,125 237,227 237,245 -0.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 18.42% 13.62% 11.42% 14.99% 16.47% 17.52% 17.61% -
ROE 11.31% 5.97% 2.22% 13.73% 10.06% 6.62% 2.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 177.39 117.89 52.10 239.15 157.77 96.81 40.17 168.92%
EPS 31.78 16.19 5.91 35.85 25.26 16.23 6.68 182.60%
DPS 10.00 5.00 0.00 8.00 8.00 5.00 0.00 -
NAPS 2.81 2.71 2.66 2.61 2.51 2.45 2.41 10.76%
Adjusted Per Share Value based on latest NOSH - 237,137
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 81.80 54.36 24.01 110.34 72.81 44.70 18.55 168.66%
EPS 14.65 7.46 2.72 16.54 11.66 7.49 3.08 182.56%
DPS 4.61 2.31 0.00 3.69 3.69 2.31 0.00 -
NAPS 1.2958 1.2495 1.2258 1.2042 1.1584 1.1312 1.1128 10.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.52 2.95 3.46 2.94 2.88 1.88 1.14 -
P/RPS 1.98 2.50 6.64 1.23 1.83 1.94 2.84 -21.35%
P/EPS 11.08 18.22 58.54 8.20 11.40 11.58 17.07 -25.01%
EY 9.03 5.49 1.71 12.19 8.77 8.63 5.86 33.37%
DY 2.84 1.69 0.00 2.72 2.78 2.66 0.00 -
P/NAPS 1.25 1.09 1.30 1.13 1.15 0.77 0.47 91.84%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 25/02/10 17/11/09 26/08/09 26/05/09 -
Price 3.46 3.26 2.68 3.38 2.95 2.72 1.83 -
P/RPS 1.95 2.77 5.14 1.41 1.87 2.81 4.56 -43.21%
P/EPS 10.89 20.14 45.35 9.43 11.68 16.76 27.40 -45.91%
EY 9.18 4.97 2.21 10.61 8.56 5.97 3.65 84.83%
DY 2.89 1.53 0.00 2.37 2.71 1.84 0.00 -
P/NAPS 1.23 1.20 1.01 1.30 1.18 1.11 0.76 37.80%

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