[NAIM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -83.53%
YoY- -11.7%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 612,691 420,290 279,298 123,353 566,920 374,109 229,649 92.01%
PBT 132,043 99,622 49,515 19,219 115,532 85,260 51,777 86.34%
Tax -32,136 -22,207 -11,478 -5,128 -30,542 -23,650 -11,535 97.62%
NP 99,907 77,415 38,037 14,091 84,990 61,610 40,242 83.04%
-
NP to SH 97,750 75,296 38,355 13,993 84,981 59,898 38,502 85.78%
-
Tax Rate 24.34% 22.29% 23.18% 26.68% 26.44% 27.74% 22.28% -
Total Cost 512,784 342,875 241,261 109,262 481,930 312,499 189,407 93.89%
-
Net Worth 701,436 665,770 642,013 629,803 618,719 595,185 581,207 13.31%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 23,697 23,692 11,845 - 18,964 18,970 11,861 58.42%
Div Payout % 24.24% 31.47% 30.88% - 22.32% 31.67% 30.81% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 701,436 665,770 642,013 629,803 618,719 595,185 581,207 13.31%
NOSH 236,971 236,928 236,905 236,768 237,057 237,125 237,227 -0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.31% 18.42% 13.62% 11.42% 14.99% 16.47% 17.52% -
ROE 13.94% 11.31% 5.97% 2.22% 13.73% 10.06% 6.62% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 258.55 177.39 117.89 52.10 239.15 157.77 96.81 92.14%
EPS 41.25 31.78 16.19 5.91 35.85 25.26 16.23 85.92%
DPS 10.00 10.00 5.00 0.00 8.00 8.00 5.00 58.53%
NAPS 2.96 2.81 2.71 2.66 2.61 2.51 2.45 13.39%
Adjusted Per Share Value based on latest NOSH - 236,768
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 119.25 81.80 54.36 24.01 110.34 72.81 44.70 92.01%
EPS 19.02 14.65 7.46 2.72 16.54 11.66 7.49 85.81%
DPS 4.61 4.61 2.31 0.00 3.69 3.69 2.31 58.31%
NAPS 1.3652 1.2958 1.2495 1.2258 1.2042 1.1584 1.1312 13.31%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.37 3.52 2.95 3.46 2.94 2.88 1.88 -
P/RPS 1.30 1.98 2.50 6.64 1.23 1.83 1.94 -23.36%
P/EPS 8.17 11.08 18.22 58.54 8.20 11.40 11.58 -20.69%
EY 12.24 9.03 5.49 1.71 12.19 8.77 8.63 26.15%
DY 2.97 2.84 1.69 0.00 2.72 2.78 2.66 7.60%
P/NAPS 1.14 1.25 1.09 1.30 1.13 1.15 0.77 29.80%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 02/03/11 24/11/10 25/08/10 26/05/10 25/02/10 17/11/09 26/08/09 -
Price 3.19 3.46 3.26 2.68 3.38 2.95 2.72 -
P/RPS 1.23 1.95 2.77 5.14 1.41 1.87 2.81 -42.26%
P/EPS 7.73 10.89 20.14 45.35 9.43 11.68 16.76 -40.22%
EY 12.93 9.18 4.97 2.21 10.61 8.56 5.97 67.16%
DY 3.13 2.89 1.53 0.00 2.37 2.71 1.84 42.36%
P/NAPS 1.08 1.23 1.20 1.01 1.30 1.18 1.11 -1.80%

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