[NAIM] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -2.07%
YoY- 118.04%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 116,315 184,233 142,012 185,354 134,425 196,713 115,044 0.73%
PBT 29,138 30,890 30,784 31,911 32,740 34,442 25,833 8.34%
Tax -7,126 -18,315 -9,995 -8,637 -9,240 -9,564 -7,560 -3.86%
NP 22,012 12,575 20,789 23,274 23,500 24,878 18,273 13.20%
-
NP to SH 21,124 11,178 20,217 22,205 22,674 22,171 15,346 23.71%
-
Tax Rate 24.46% 59.29% 32.47% 27.07% 28.22% 27.77% 29.26% -
Total Cost 94,303 171,658 121,223 162,080 110,925 171,835 96,771 -1.70%
-
Net Worth 552,549 488,765 530,482 511,106 501,420 244,400 466,733 11.89%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - 19,556 17,118 17,121 36,660 - -
Div Payout % - - 96.74% 77.09% 75.51% 165.35% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 552,549 488,765 530,482 511,106 501,420 244,400 466,733 11.89%
NOSH 244,490 244,382 244,461 244,548 244,595 244,400 244,363 0.03%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 18.92% 6.83% 14.64% 12.56% 17.48% 12.65% 15.88% -
ROE 3.82% 2.29% 3.81% 4.34% 4.52% 9.07% 3.29% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 47.57 75.39 58.09 75.79 54.96 80.49 47.08 0.69%
EPS 8.64 4.57 8.27 9.08 9.27 9.08 6.28 23.67%
DPS 0.00 0.00 8.00 7.00 7.00 15.00 0.00 -
NAPS 2.26 2.00 2.17 2.09 2.05 1.00 1.91 11.85%
Adjusted Per Share Value based on latest NOSH - 244,548
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 23.24 36.81 28.37 37.03 26.86 39.30 22.98 0.75%
EPS 4.22 2.23 4.04 4.44 4.53 4.43 3.07 23.60%
DPS 0.00 0.00 3.91 3.42 3.42 7.32 0.00 -
NAPS 1.1039 0.9765 1.0598 1.0211 1.0018 0.4883 0.9325 11.89%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.76 4.72 5.85 5.20 4.00 3.12 3.00 -
P/RPS 7.90 6.26 10.07 6.86 7.28 3.88 6.37 15.41%
P/EPS 43.52 103.19 70.74 57.27 43.15 34.39 47.77 -6.01%
EY 2.30 0.97 1.41 1.75 2.32 2.91 2.09 6.58%
DY 0.00 0.00 1.37 1.35 1.75 4.81 0.00 -
P/NAPS 1.66 2.36 2.70 2.49 1.95 3.12 1.57 3.78%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 24/04/08 28/02/08 14/11/07 23/08/07 27/04/07 26/02/07 16/10/06 -
Price 4.02 3.72 5.35 5.95 4.20 4.50 3.00 -
P/RPS 8.45 4.93 9.21 7.85 7.64 5.59 6.37 20.70%
P/EPS 46.53 81.33 64.69 65.53 45.31 49.61 47.77 -1.73%
EY 2.15 1.23 1.55 1.53 2.21 2.02 2.09 1.90%
DY 0.00 0.00 1.50 1.18 1.67 3.33 0.00 -
P/NAPS 1.78 1.86 2.47 2.85 2.05 4.50 1.57 8.72%

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