[NAIM] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
24-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -72.31%
YoY- -6.84%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 523,717 380,591 250,258 116,315 646,024 461,791 319,779 38.73%
PBT 104,304 74,608 53,111 29,138 126,325 95,435 64,651 37.35%
Tax -21,237 -18,654 -12,854 -7,126 -46,187 -27,872 -17,877 12.10%
NP 83,067 55,954 40,257 22,012 80,138 67,563 46,774 46.39%
-
NP to SH 80,747 53,658 38,775 21,124 76,274 65,096 44,879 47.66%
-
Tax Rate 20.36% 25.00% 24.20% 24.46% 36.56% 29.21% 27.65% -
Total Cost 440,650 324,637 210,001 94,303 565,886 394,228 273,005 37.39%
-
Net Worth 569,410 550,213 564,399 552,549 528,130 530,448 510,877 7.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 31,499 19,476 19,546 - 36,675 36,666 17,110 49.93%
Div Payout % 39.01% 36.30% 50.41% - 48.08% 56.33% 38.13% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 569,410 550,213 564,399 552,549 528,130 530,448 510,877 7.46%
NOSH 242,302 243,457 244,328 244,490 244,504 244,446 244,438 -0.58%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.86% 14.70% 16.09% 18.92% 12.40% 14.63% 14.63% -
ROE 14.18% 9.75% 6.87% 3.82% 14.44% 12.27% 8.78% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 216.14 156.33 102.43 47.57 264.22 188.91 130.82 39.54%
EPS 33.32 22.04 15.87 8.64 31.20 26.63 18.36 48.51%
DPS 13.00 8.00 8.00 0.00 15.00 15.00 7.00 50.80%
NAPS 2.35 2.26 2.31 2.26 2.16 2.17 2.09 8.09%
Adjusted Per Share Value based on latest NOSH - 244,490
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 104.63 76.04 50.00 23.24 129.06 92.26 63.89 38.72%
EPS 16.13 10.72 7.75 4.22 15.24 13.01 8.97 47.61%
DPS 6.29 3.89 3.91 0.00 7.33 7.33 3.42 49.83%
NAPS 1.1376 1.0992 1.1276 1.1039 1.0551 1.0597 1.0206 7.46%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.44 2.82 3.50 3.76 4.72 5.85 5.20 -
P/RPS 0.67 1.80 3.42 7.90 1.79 3.10 3.97 -69.29%
P/EPS 4.32 12.79 22.05 43.52 15.13 21.97 28.32 -71.28%
EY 23.14 7.82 4.53 2.30 6.61 4.55 3.53 248.27%
DY 9.03 2.84 2.29 0.00 3.18 2.56 1.35 252.96%
P/NAPS 0.61 1.25 1.52 1.66 2.19 2.70 2.49 -60.68%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 31/10/08 06/08/08 24/04/08 28/02/08 14/11/07 23/08/07 -
Price 1.23 2.35 2.85 4.02 3.72 5.35 5.95 -
P/RPS 0.57 1.50 2.78 8.45 1.41 2.83 4.55 -74.80%
P/EPS 3.69 10.66 17.96 46.53 11.92 20.09 32.41 -76.35%
EY 27.09 9.38 5.57 2.15 8.39 4.98 3.09 322.38%
DY 10.57 3.40 2.81 0.00 4.03 2.80 1.18 328.45%
P/NAPS 0.52 1.04 1.23 1.78 1.72 2.47 2.85 -67.66%

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