[NAIM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

02-Mar-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- 29.82%

YoY- 15.03%

Quarter Report

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	318,786	224,396	120,904	612,691	420,290	279,298	123,353	88.21%
YoY %	42.06%	85.60%	-80.27%	45.78%	50.48%	126.42%	-	-
Horiz. %	258.43%	181.91%	98.01%	496.70%	340.72%	226.42%	100.00%	-
PBT	51,046	38,490	16,944	132,043	99,622	49,515	19,219	91.67%
YoY %	32.62%	127.16%	-87.17%	32.54%	101.20%	157.64%	-	-
Horiz. %	265.60%	200.27%	88.16%	687.04%	518.35%	257.64%	100.00%	-
Tax	-9,142	-6,453	-3,992	-32,136	-22,207	-11,478	-5,128	46.97%
YoY %	-41.67%	-61.65%	87.58%	-44.71%	-93.47%	-123.83%	-	-
Horiz. %	178.28%	125.84%	77.85%	626.68%	433.05%	223.83%	100.00%	-
NP	41,904	32,037	12,952	99,907	77,415	38,037	14,091	106.65%
YoY %	30.80%	147.35%	-87.04%	29.05%	103.53%	169.94%	-	-
Horiz. %	297.38%	227.36%	91.92%	709.01%	549.39%	269.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,643	31,390	12,226	97,750	75,296	38,355	13,993	106.75%
YoY %	32.66%	156.75%	-87.49%	29.82%	96.31%	174.10%	-	-
Horiz. %	297.60%	224.33%	87.37%	698.56%	538.10%	274.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.91%	16.77%	23.56%	24.34%	22.29%	23.18%	26.68%	-
YoY %	6.80%	-28.82%	-3.20%	9.20%	-3.84%	-13.12%	-	-
Horiz. %	67.13%	62.86%	88.31%	91.23%	83.55%	86.88%	100.00%	-
Total Cost	276,882	192,359	107,952	512,784	342,875	241,261	109,262	85.76%
YoY %	43.94%	78.19%	-78.95%	49.55%	42.12%	120.81%	-	-
Horiz. %	253.41%	176.05%	98.80%	469.32%	313.81%	220.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	703,525	703,609	684,750	701,436	665,770	642,013	629,803	7.65%
YoY %	-0.01%	2.75%	-2.38%	5.36%	3.70%	1.94%	-	-
Horiz. %	111.71%	111.72%	108.72%	111.37%	105.71%	101.94%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	11,843	11,845	-	23,697	23,692	11,845	-	-
YoY %	-0.02%	0.00%	-	0.02%	100.02%	0.00%	-	-
Horiz. %	99.98%	100.00%	-	200.06%	200.02%	100.00%	-	-
Div Payout %	28.44%	37.74%	-	24.24%	31.47%	30.88%	-	-
YoY %	-24.64%	0.00%	-	-22.97%	1.91%	0.00%	-	-
Horiz. %	92.10%	122.22%	-	78.50%	101.91%	100.00%	-	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	703,525	703,609	684,750	701,436	665,770	642,013	629,803	7.65%
YoY %	-0.01%	2.75%	-2.38%	5.36%	3.70%	1.94%	-	-
Horiz. %	111.71%	111.72%	108.72%	111.37%	105.71%	101.94%	100.00%	-
NOSH	236,877	236,885	236,937	236,971	236,928	236,905	236,768	0.03%
YoY %	-0.00%	-0.02%	-0.01%	0.02%	0.01%	0.06%	-	-
Horiz. %	100.05%	100.05%	100.07%	100.09%	100.07%	100.06%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	13.14%	14.28%	10.71%	16.31%	18.42%	13.62%	11.42%	-
YoY %	-7.98%	33.33%	-34.33%	-11.45%	35.24%	19.26%	-	-
Horiz. %	115.06%	125.04%	93.78%	142.82%	161.30%	119.26%	100.00%	-
ROE	5.92%	4.46%	1.79%	13.94%	11.31%	5.97%	2.22%	-
YoY %	32.74%	149.16%	-87.16%	23.25%	89.45%	168.92%	-	-
Horiz. %	266.67%	200.90%	80.63%	627.93%	509.46%	268.92%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	134.58	94.72	51.03	258.55	177.39	117.89	52.10	88.15%
YoY %	42.08%	85.62%	-80.26%	45.75%	50.47%	126.28%	-	-
Horiz. %	258.31%	181.80%	97.95%	496.26%	340.48%	226.28%	100.00%	-
EPS	17.58	13.25	5.16	41.25	31.78	16.19	5.91	106.69%
YoY %	32.68%	156.78%	-87.49%	29.80%	96.29%	173.94%	-	-
Horiz. %	297.46%	224.20%	87.31%	697.97%	537.73%	273.94%	100.00%	-
DPS	5.00	5.00	0.00	10.00	10.00	5.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	200.00%	200.00%	100.00%	-	-
NAPS	2.97	2.97	2.89	2.96	2.81	2.71	2.66	7.61%
YoY %	0.00%	2.77%	-2.36%	5.34%	3.69%	1.88%	-	-
Horiz. %	111.65%	111.65%	108.65%	111.28%	105.64%	101.88%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 237,119
RPS	62.04	43.67	23.53	119.25	81.80	54.36	24.01	88.19%
YoY %	42.07%	85.59%	-80.27%	45.78%	50.48%	126.41%	-	-
Horiz. %	258.39%	181.88%	98.00%	496.67%	340.69%	226.41%	100.00%	-
EPS	8.10	6.11	2.38	19.02	14.65	7.46	2.72	106.85%
YoY %	32.57%	156.72%	-87.49%	29.83%	96.38%	174.26%	-	-
Horiz. %	297.79%	224.63%	87.50%	699.26%	538.60%	274.26%	100.00%	-
DPS	2.31	2.31	0.00	4.61	4.61	2.31	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	99.57%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	199.57%	199.57%	100.00%	-	-
NAPS	1.3693	1.3694	1.3327	1.3652	1.2958	1.2495	1.2258	7.65%
YoY %	-0.01%	2.75%	-2.38%	5.36%	3.71%	1.93%	-	-
Horiz. %	111.71%	111.71%	108.72%	111.37%	105.71%	101.93%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.68	2.46	3.08	3.37	3.52	2.95	3.46	-
P/RPS	1.25	2.60	6.04	1.30	1.98	2.50	6.64	-67.11%
YoY %	-51.92%	-56.95%	364.62%	-34.34%	-20.80%	-62.35%	-	-
Horiz. %	18.83%	39.16%	90.96%	19.58%	29.82%	37.65%	100.00%	-
P/EPS	9.56	18.57	59.69	8.17	11.08	18.22	58.54	-70.09%
YoY %	-48.52%	-68.89%	630.60%	-26.26%	-39.19%	-68.88%	-	-
Horiz. %	16.33%	31.72%	101.96%	13.96%	18.93%	31.12%	100.00%	-
EY	10.46	5.39	1.68	12.24	9.03	5.49	1.71	234.10%
YoY %	94.06%	220.83%	-86.27%	35.55%	64.48%	221.05%	-	-
Horiz. %	611.70%	315.20%	98.25%	715.79%	528.07%	321.05%	100.00%	-
DY	2.98	2.03	0.00	2.97	2.84	1.69	0.00	-
YoY %	46.80%	0.00%	0.00%	4.58%	68.05%	0.00%	-	-
Horiz. %	176.33%	120.12%	0.00%	175.74%	168.05%	100.00%	-	-
P/NAPS	0.57	0.83	1.07	1.14	1.25	1.09	1.30	-42.25%
YoY %	-31.33%	-22.43%	-6.14%	-8.80%	14.68%	-16.15%	-	-
Horiz. %	43.85%	63.85%	82.31%	87.69%	96.15%	83.85%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	24/11/11	25/08/11	26/05/11	02/03/11	24/11/10	25/08/10	26/05/10	-
Price	1.76	1.97	2.51	3.19	3.46	3.26	2.68	-
P/RPS	1.31	2.08	4.92	1.23	1.95	2.77	5.14	-59.76%
YoY %	-37.02%	-57.72%	300.00%	-36.92%	-29.60%	-46.11%	-	-
Horiz. %	25.49%	40.47%	95.72%	23.93%	37.94%	53.89%	100.00%	-
P/EPS	10.01	14.87	48.64	7.73	10.89	20.14	45.35	-63.44%
YoY %	-32.68%	-69.43%	529.24%	-29.02%	-45.93%	-55.59%	-	-
Horiz. %	22.07%	32.79%	107.25%	17.05%	24.01%	44.41%	100.00%	-
EY	9.99	6.73	2.06	12.93	9.18	4.97	2.21	173.13%
YoY %	48.44%	226.70%	-84.07%	40.85%	84.71%	124.89%	-	-
Horiz. %	452.04%	304.52%	93.21%	585.07%	415.38%	224.89%	100.00%	-
DY	2.84	2.54	0.00	3.13	2.89	1.53	0.00	-
YoY %	11.81%	0.00%	0.00%	8.30%	88.89%	0.00%	-	-
Horiz. %	185.62%	166.01%	0.00%	204.58%	188.89%	100.00%	-	-
P/NAPS	0.59	0.66	0.87	1.08	1.23	1.20	1.01	-30.09%
YoY %	-10.61%	-24.14%	-19.44%	-12.20%	2.50%	18.81%	-	-
Horiz. %	58.42%	65.35%	86.14%	106.93%	121.78%	118.81%	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