[NAIM] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -8.95%
YoY- 31.74%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 133,943 116,315 184,233 142,012 185,354 134,425 196,713 -22.62%
PBT 23,973 29,138 30,890 30,784 31,911 32,740 34,442 -21.47%
Tax -5,728 -7,126 -18,315 -9,995 -8,637 -9,240 -9,564 -28.97%
NP 18,245 22,012 12,575 20,789 23,274 23,500 24,878 -18.69%
-
NP to SH 17,651 21,124 11,178 20,217 22,205 22,674 22,171 -14.11%
-
Tax Rate 23.89% 24.46% 59.29% 32.47% 27.07% 28.22% 27.77% -
Total Cost 115,698 94,303 171,658 121,223 162,080 110,925 171,835 -23.19%
-
Net Worth 564,734 552,549 488,765 530,482 511,106 501,420 244,400 74.87%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 19,557 - - 19,556 17,118 17,121 36,660 -34.24%
Div Payout % 110.80% - - 96.74% 77.09% 75.51% 165.35% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 564,734 552,549 488,765 530,482 511,106 501,420 244,400 74.87%
NOSH 244,473 244,490 244,382 244,461 244,548 244,595 244,400 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 13.62% 18.92% 6.83% 14.64% 12.56% 17.48% 12.65% -
ROE 3.13% 3.82% 2.29% 3.81% 4.34% 4.52% 9.07% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 54.79 47.57 75.39 58.09 75.79 54.96 80.49 -22.63%
EPS 7.22 8.64 4.57 8.27 9.08 9.27 9.08 -14.18%
DPS 8.00 0.00 0.00 8.00 7.00 7.00 15.00 -34.25%
NAPS 2.31 2.26 2.00 2.17 2.09 2.05 1.00 74.83%
Adjusted Per Share Value based on latest NOSH - 244,461
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 26.07 22.64 35.86 27.64 36.08 26.16 38.29 -22.62%
EPS 3.44 4.11 2.18 3.93 4.32 4.41 4.32 -14.10%
DPS 3.81 0.00 0.00 3.81 3.33 3.33 7.14 -34.23%
NAPS 1.0991 1.0754 0.9513 1.0325 0.9948 0.9759 0.4757 74.86%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.50 3.76 4.72 5.85 5.20 4.00 3.12 -
P/RPS 6.39 7.90 6.26 10.07 6.86 7.28 3.88 39.50%
P/EPS 48.48 43.52 103.19 70.74 57.27 43.15 34.39 25.75%
EY 2.06 2.30 0.97 1.41 1.75 2.32 2.91 -20.58%
DY 2.29 0.00 0.00 1.37 1.35 1.75 4.81 -39.05%
P/NAPS 1.52 1.66 2.36 2.70 2.49 1.95 3.12 -38.11%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 06/08/08 24/04/08 28/02/08 14/11/07 23/08/07 27/04/07 26/02/07 -
Price 2.85 4.02 3.72 5.35 5.95 4.20 4.50 -
P/RPS 5.20 8.45 4.93 9.21 7.85 7.64 5.59 -4.71%
P/EPS 39.47 46.53 81.33 64.69 65.53 45.31 49.61 -14.15%
EY 2.53 2.15 1.23 1.55 1.53 2.21 2.02 16.20%
DY 2.81 0.00 0.00 1.50 1.18 1.67 3.33 -10.71%
P/NAPS 1.23 1.78 1.86 2.47 2.85 2.05 4.50 -57.91%

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