[NAIM] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

08-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- -76.59%

YoY- 0.74%

Quarter Report

Q1 06 Interim Reports.pdf

Latest QR

Upcoming QR

NAIM's Result

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Cumulative Result
Revenue	525,997	329,284	214,240	99,434	423,094	243,208	149,493	130.80%
YoY %	59.74%	53.70%	115.46%	-76.50%	73.96%	62.69%	-	-
Horiz. %	351.85%	220.27%	143.31%	66.51%	283.02%	162.69%	100.00%	-
PBT	104,849	70,407	44,574	29,658	123,128	75,542	54,412	54.66%
YoY %	48.92%	57.96%	50.29%	-75.91%	62.99%	38.83%	-	-
Horiz. %	192.69%	129.40%	81.92%	54.51%	226.29%	138.83%	100.00%	-
Tax	-29,420	-19,856	-12,296	-8,156	-34,153	-20,064	-14,035	63.56%
YoY %	-48.17%	-61.48%	-50.76%	76.12%	-70.22%	-42.96%	-	-
Horiz. %	209.62%	141.47%	87.61%	58.11%	243.34%	142.96%	100.00%	-
NP	75,429	50,551	32,278	21,502	88,975	55,478	40,377	51.51%
YoY %	49.21%	56.61%	50.12%	-75.83%	60.38%	37.40%	-	-
Horiz. %	186.81%	125.20%	79.94%	53.25%	220.36%	137.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,229	44,058	28,712	18,528	79,145	46,925	33,928	56.00%
YoY %	50.32%	53.45%	54.97%	-76.59%	68.66%	38.31%	-	-
Horiz. %	195.20%	129.86%	84.63%	54.61%	233.27%	138.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.06%	28.20%	27.59%	27.50%	27.74%	26.56%	25.79%	-
YoY %	-0.50%	2.21%	0.33%	-0.87%	4.44%	2.99%	-	-
Horiz. %	108.80%	109.34%	106.98%	106.63%	107.56%	102.99%	100.00%	-
Total Cost	450,568	278,733	181,962	77,932	334,119	187,730	109,116	156.71%
YoY %	61.65%	53.18%	133.49%	-76.68%	77.98%	72.05%	-	-
Horiz. %	412.93%	255.45%	166.76%	71.42%	306.21%	172.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	479,145	466,985	452,446	508,420	454,647	433,115	433,070	6.95%
YoY %	2.60%	3.21%	-11.01%	11.83%	4.97%	0.01%	-	-
Horiz. %	110.64%	107.83%	104.47%	117.40%	104.98%	100.01%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	36,669	36,674	36,684	36,664	29,650	17,324	17,322	64.64%
YoY %	-0.01%	-0.03%	0.05%	23.66%	71.15%	0.01%	-	-
Horiz. %	211.69%	211.72%	211.78%	211.66%	171.17%	100.01%	100.00%	-
Div Payout %	55.37%	83.24%	127.77%	197.89%	37.46%	36.92%	51.06%	-
YoY %	-33.48%	-34.85%	-35.43%	428.27%	1.46%	-27.69%	-	-
Horiz. %	108.44%	163.02%	250.24%	387.56%	73.36%	72.31%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	479,145	466,985	452,446	508,420	454,647	433,115	433,070	6.95%
YoY %	2.60%	3.21%	-11.01%	11.83%	4.97%	0.01%	-	-
Horiz. %	110.64%	107.83%	104.47%	117.40%	104.98%	100.01%	100.00%	-
NOSH	244,462	244,494	244,565	244,432	247,090	247,494	247,469	-0.80%
YoY %	-0.01%	-0.03%	0.05%	-1.08%	-0.16%	0.01%	-	-
Horiz. %	98.78%	98.80%	98.83%	98.77%	99.85%	100.01%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	14.34%	15.35%	15.07%	21.62%	21.03%	22.81%	27.01%	-
YoY %	-6.58%	1.86%	-30.30%	2.81%	-7.80%	-15.55%	-	-
Horiz. %	53.09%	56.83%	55.79%	80.04%	77.86%	84.45%	100.00%	-
ROE	13.82%	9.43%	6.35%	3.64%	17.41%	10.83%	7.83%	-
YoY %	46.55%	48.50%	74.45%	-79.09%	60.76%	38.31%	-	-
Horiz. %	176.50%	120.43%	81.10%	46.49%	222.35%	138.31%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	215.16	134.68	87.60	40.68	171.23	98.27	60.41	132.68%
YoY %	59.76%	53.74%	115.34%	-76.24%	74.24%	62.67%	-	-
Horiz. %	356.17%	222.94%	145.01%	67.34%	283.45%	162.67%	100.00%	-
EPS	27.10	18.02	11.74	7.58	32.04	18.96	13.71	57.30%
YoY %	50.39%	53.49%	54.88%	-76.34%	68.99%	38.29%	-	-
Horiz. %	197.67%	131.44%	85.63%	55.29%	233.70%	138.29%	100.00%	-
DPS	15.00	15.00	15.00	15.00	12.00	7.00	7.00	65.98%
YoY %	0.00%	0.00%	0.00%	25.00%	71.43%	0.00%	-	-
Horiz. %	214.29%	214.29%	214.29%	214.29%	171.43%	100.00%	100.00%	-
NAPS	1.96	1.91	1.85	2.08	1.84	1.75	1.75	7.82%
YoY %	2.62%	3.24%	-11.06%	13.04%	5.14%	0.00%	-	-
Horiz. %	112.00%	109.14%	105.71%	118.86%	105.14%	100.00%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 244,432
RPS	105.09	65.79	42.80	19.87	84.53	48.59	29.87	130.79%
YoY %	59.74%	53.71%	115.40%	-76.49%	73.97%	62.67%	-	-
Horiz. %	351.82%	220.25%	143.29%	66.52%	282.99%	162.67%	100.00%	-
EPS	13.23	8.80	5.74	3.70	15.81	9.37	6.78	55.96%
YoY %	50.34%	53.31%	55.14%	-76.60%	68.73%	38.20%	-	-
Horiz. %	195.13%	129.79%	84.66%	54.57%	233.19%	138.20%	100.00%	-
DPS	7.33	7.33	7.33	7.33	5.92	3.46	3.46	64.72%
YoY %	0.00%	0.00%	0.00%	23.82%	71.10%	0.00%	-	-
Horiz. %	211.85%	211.85%	211.85%	211.85%	171.10%	100.00%	100.00%	-
NAPS	0.9573	0.933	0.9039	1.0157	0.9083	0.8653	0.8652	6.95%
YoY %	2.60%	3.22%	-11.01%	11.82%	4.97%	0.01%	-	-
Horiz. %	110.64%	107.84%	104.47%	117.39%	104.98%	100.01%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	3.12	3.00	3.04	3.30	2.98	3.08	3.30	-
P/RPS	1.45	2.23	3.47	8.11	1.74	3.13	5.46	-58.58%
YoY %	-34.98%	-35.73%	-57.21%	366.09%	-44.41%	-42.67%	-	-
Horiz. %	26.56%	40.84%	63.55%	148.53%	31.87%	57.33%	100.00%	-
P/EPS	11.52	16.65	25.89	43.54	9.30	16.24	24.07	-38.73%
YoY %	-30.81%	-35.69%	-40.54%	368.17%	-42.73%	-32.53%	-	-
Horiz. %	47.86%	69.17%	107.56%	180.89%	38.64%	67.47%	100.00%	-
EY	8.68	6.01	3.86	2.30	10.75	6.16	4.15	63.32%
YoY %	44.43%	55.70%	67.83%	-78.60%	74.51%	48.43%	-	-
Horiz. %	209.16%	144.82%	93.01%	55.42%	259.04%	148.43%	100.00%	-
DY	4.81	5.00	4.93	4.55	4.03	2.27	2.12	72.40%
YoY %	-3.80%	1.42%	8.35%	12.90%	77.53%	7.08%	-	-
Horiz. %	226.89%	235.85%	232.55%	214.62%	190.09%	107.08%	100.00%	-
P/NAPS	1.59	1.57	1.64	1.59	1.62	1.76	1.89	-10.85%
YoY %	1.27%	-4.27%	3.14%	-1.85%	-7.95%	-6.88%	-	-
Horiz. %	84.13%	83.07%	86.77%	84.13%	85.71%	93.12%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	26/02/07	16/10/06	14/09/06	08/05/06	20/03/06	28/10/05	26/08/05	-
Price	4.50	3.00	3.00	3.54	3.38	3.00	3.14	-
P/RPS	2.09	2.23	3.42	8.70	1.97	3.05	5.20	-45.44%
YoY %	-6.28%	-34.80%	-60.69%	341.62%	-35.41%	-41.35%	-	-
Horiz. %	40.19%	42.88%	65.77%	167.31%	37.88%	58.65%	100.00%	-
P/EPS	16.61	16.65	25.55	46.70	10.55	15.82	22.90	-19.22%
YoY %	-0.24%	-34.83%	-45.29%	342.65%	-33.31%	-30.92%	-	-
Horiz. %	72.53%	72.71%	111.57%	203.93%	46.07%	69.08%	100.00%	-
EY	6.02	6.01	3.91	2.14	9.48	6.32	4.37	23.73%
YoY %	0.17%	53.71%	82.71%	-77.43%	50.00%	44.62%	-	-
Horiz. %	137.76%	137.53%	89.47%	48.97%	216.93%	144.62%	100.00%	-
DY	3.33	5.00	5.00	4.24	3.55	2.33	2.23	30.54%
YoY %	-33.40%	0.00%	17.92%	19.44%	52.36%	4.48%	-	-
Horiz. %	149.33%	224.22%	224.22%	190.13%	159.19%	104.48%	100.00%	-
P/NAPS	2.30	1.57	1.62	1.70	1.84	1.71	1.79	18.13%
YoY %	46.50%	-3.09%	-4.71%	-7.61%	7.60%	-4.47%	-	-
Horiz. %	128.49%	87.71%	90.50%	94.97%	102.79%	95.53%	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