[NAIM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -80.37%
YoY- -24.98%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 566,920 374,109 229,649 95,307 523,717 380,591 250,258 72.23%
PBT 115,532 85,260 51,777 21,550 104,304 74,608 53,111 67.64%
Tax -30,542 -23,650 -11,535 -4,762 -21,237 -18,654 -12,854 77.78%
NP 84,990 61,610 40,242 16,788 83,067 55,954 40,257 64.34%
-
NP to SH 84,981 59,898 38,502 15,848 80,747 53,658 38,775 68.48%
-
Tax Rate 26.44% 27.74% 22.28% 22.10% 20.36% 25.00% 24.20% -
Total Cost 481,930 312,499 189,407 78,519 440,650 324,637 210,001 73.72%
-
Net Worth 618,719 595,185 581,207 571,761 569,410 550,213 564,399 6.29%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 18,964 18,970 11,861 - 31,499 19,476 19,546 -1.98%
Div Payout % 22.32% 31.67% 30.81% - 39.01% 36.30% 50.41% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 618,719 595,185 581,207 571,761 569,410 550,213 564,399 6.29%
NOSH 237,057 237,125 237,227 237,245 242,302 243,457 244,328 -1.98%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.99% 16.47% 17.52% 17.61% 15.86% 14.70% 16.09% -
ROE 13.73% 10.06% 6.62% 2.77% 14.18% 9.75% 6.87% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 239.15 157.77 96.81 40.17 216.14 156.33 102.43 75.72%
EPS 35.85 25.26 16.23 6.68 33.32 22.04 15.87 71.90%
DPS 8.00 8.00 5.00 0.00 13.00 8.00 8.00 0.00%
NAPS 2.61 2.51 2.45 2.41 2.35 2.26 2.31 8.45%
Adjusted Per Share Value based on latest NOSH - 237,245
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 113.26 74.74 45.88 19.04 104.63 76.04 50.00 72.22%
EPS 16.98 11.97 7.69 3.17 16.13 10.72 7.75 68.44%
DPS 3.79 3.79 2.37 0.00 6.29 3.89 3.91 -2.05%
NAPS 1.2361 1.1891 1.1612 1.1423 1.1376 1.0992 1.1276 6.29%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.94 2.88 1.88 1.14 1.44 2.82 3.50 -
P/RPS 1.23 1.83 1.94 2.84 0.67 1.80 3.42 -49.33%
P/EPS 8.20 11.40 11.58 17.07 4.32 12.79 22.05 -48.19%
EY 12.19 8.77 8.63 5.86 23.14 7.82 4.53 93.11%
DY 2.72 2.78 2.66 0.00 9.03 2.84 2.29 12.12%
P/NAPS 1.13 1.15 0.77 0.47 0.61 1.25 1.52 -17.89%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 17/11/09 26/08/09 26/05/09 25/02/09 31/10/08 06/08/08 -
Price 3.38 2.95 2.72 1.83 1.23 2.35 2.85 -
P/RPS 1.41 1.87 2.81 4.56 0.57 1.50 2.78 -36.32%
P/EPS 9.43 11.68 16.76 27.40 3.69 10.66 17.96 -34.84%
EY 10.61 8.56 5.97 3.65 27.09 9.38 5.57 53.48%
DY 2.37 2.71 1.84 0.00 10.57 3.40 2.81 -10.70%
P/NAPS 1.30 1.18 1.11 0.76 0.52 1.04 1.23 3.74%

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