[NAIM] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
14-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -45.03%
YoY- -34.45%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 134,425 196,713 115,044 114,806 99,434 179,886 93,715 27.21%
PBT 32,740 34,442 25,833 14,916 29,658 47,586 21,130 33.93%
Tax -9,240 -9,564 -7,560 -4,140 -8,156 -14,089 -6,029 32.96%
NP 23,500 24,878 18,273 10,776 21,502 33,497 15,101 34.32%
-
NP to SH 22,674 22,171 15,346 10,184 18,528 32,220 12,997 44.96%
-
Tax Rate 28.22% 27.77% 29.26% 27.76% 27.50% 29.61% 28.53% -
Total Cost 110,925 171,835 96,771 104,030 77,932 146,389 78,614 25.82%
-
Net Worth 501,420 244,400 466,733 451,808 508,420 244,695 433,233 10.24%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 17,121 36,660 - 36,633 36,664 12,234 - -
Div Payout % 75.51% 165.35% - 359.71% 197.89% 37.97% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 501,420 244,400 466,733 451,808 508,420 244,695 433,233 10.24%
NOSH 244,595 244,400 244,363 244,220 244,432 244,695 247,561 -0.80%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 17.48% 12.65% 15.88% 9.39% 21.62% 18.62% 16.11% -
ROE 4.52% 9.07% 3.29% 2.25% 3.64% 13.17% 3.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 54.96 80.49 47.08 47.01 40.68 73.51 37.86 28.23%
EPS 9.27 9.08 6.28 4.17 7.58 13.08 5.25 46.13%
DPS 7.00 15.00 0.00 15.00 15.00 5.00 0.00 -
NAPS 2.05 1.00 1.91 1.85 2.08 1.00 1.75 11.13%
Adjusted Per Share Value based on latest NOSH - 244,220
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 26.86 39.30 22.98 22.94 19.87 35.94 18.72 27.24%
EPS 4.53 4.43 3.07 2.03 3.70 6.44 2.60 44.84%
DPS 3.42 7.32 0.00 7.32 7.33 2.44 0.00 -
NAPS 1.0018 0.4883 0.9325 0.9026 1.0157 0.4889 0.8655 10.25%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.00 3.12 3.00 3.04 3.30 2.98 3.08 -
P/RPS 7.28 3.88 6.37 6.47 8.11 4.05 8.14 -7.17%
P/EPS 43.15 34.39 47.77 72.90 43.54 22.63 58.67 -18.53%
EY 2.32 2.91 2.09 1.37 2.30 4.42 1.70 23.05%
DY 1.75 4.81 0.00 4.93 4.55 1.68 0.00 -
P/NAPS 1.95 3.12 1.57 1.64 1.59 2.98 1.76 7.08%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 27/04/07 26/02/07 16/10/06 14/09/06 08/05/06 20/03/06 28/10/05 -
Price 4.20 4.50 3.00 3.00 3.54 3.38 3.00 -
P/RPS 7.64 5.59 6.37 6.38 8.70 4.60 7.92 -2.37%
P/EPS 45.31 49.61 47.77 71.94 46.70 25.67 57.14 -14.34%
EY 2.21 2.02 2.09 1.39 2.14 3.90 1.75 16.85%
DY 1.67 3.33 0.00 5.00 4.24 1.48 0.00 -
P/NAPS 2.05 4.50 1.57 1.62 1.70 3.38 1.71 12.86%

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