[NAIM] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 74.1%
YoY- 7.54%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 120,904 192,401 140,992 155,945 123,353 192,811 144,460 -11.19%
PBT 16,944 32,421 50,107 30,296 19,219 30,272 33,483 -36.52%
Tax -3,992 -9,929 -12,919 -6,350 -5,128 -6,892 -12,115 -52.32%
NP 12,952 22,492 37,188 23,946 14,091 23,380 21,368 -28.39%
-
NP to SH 12,226 22,454 36,941 24,362 13,993 25,083 21,396 -31.16%
-
Tax Rate 23.56% 30.63% 25.78% 20.96% 26.68% 22.77% 36.18% -
Total Cost 107,952 169,909 103,804 131,999 109,262 169,431 123,092 -8.38%
-
Net Worth 684,750 474,239 665,838 642,227 629,803 474,274 595,387 9.78%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 11,855 11,847 11,849 - 11,856 7,116 -
Div Payout % - 52.80% 32.07% 48.64% - 47.27% 33.26% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 684,750 474,239 665,838 642,227 629,803 474,274 595,387 9.78%
NOSH 236,937 237,119 236,953 236,984 236,768 237,137 237,206 -0.07%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.71% 11.69% 26.38% 15.36% 11.42% 12.13% 14.79% -
ROE 1.79% 4.73% 5.55% 3.79% 2.22% 5.29% 3.59% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 51.03 81.14 59.50 65.80 52.10 81.31 60.90 -11.12%
EPS 5.16 9.48 15.59 10.28 5.91 10.59 9.02 -31.11%
DPS 0.00 5.00 5.00 5.00 0.00 5.00 3.00 -
NAPS 2.89 2.00 2.81 2.71 2.66 2.00 2.51 9.86%
Adjusted Per Share Value based on latest NOSH - 236,984
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.53 37.45 27.44 30.35 24.01 37.53 28.12 -11.21%
EPS 2.38 4.37 7.19 4.74 2.72 4.88 4.16 -31.10%
DPS 0.00 2.31 2.31 2.31 0.00 2.31 1.39 -
NAPS 1.3327 0.923 1.2959 1.25 1.2258 0.9231 1.1588 9.77%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.08 3.37 3.52 2.95 3.46 2.94 2.88 -
P/RPS 6.04 4.15 5.92 4.48 6.64 3.62 4.73 17.71%
P/EPS 59.69 35.59 22.58 28.70 58.54 27.80 31.93 51.81%
EY 1.68 2.81 4.43 3.48 1.71 3.60 3.13 -33.97%
DY 0.00 1.48 1.42 1.69 0.00 1.70 1.04 -
P/NAPS 1.07 1.69 1.25 1.09 1.30 1.47 1.15 -4.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 02/03/11 24/11/10 25/08/10 26/05/10 25/02/10 17/11/09 -
Price 2.51 3.19 3.46 3.26 2.68 3.38 2.95 -
P/RPS 4.92 3.93 5.81 4.95 5.14 4.16 4.84 1.09%
P/EPS 48.64 33.69 22.19 31.71 45.35 31.95 32.71 30.31%
EY 2.06 2.97 4.51 3.15 2.21 3.13 3.06 -23.20%
DY 0.00 1.57 1.45 1.53 0.00 1.48 1.02 -
P/NAPS 0.87 1.60 1.23 1.20 1.01 1.69 1.18 -18.40%

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