[NAIM] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 51.63%
YoY- 72.65%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 103,492 120,904 192,401 140,992 155,945 123,353 192,811 -34.02%
PBT 21,546 16,944 32,421 50,107 30,296 19,219 30,272 -20.33%
Tax -2,461 -3,992 -9,929 -12,919 -6,350 -5,128 -6,892 -49.76%
NP 19,085 12,952 22,492 37,188 23,946 14,091 23,380 -12.68%
-
NP to SH 19,164 12,226 22,454 36,941 24,362 13,993 25,083 -16.46%
-
Tax Rate 11.42% 23.56% 30.63% 25.78% 20.96% 26.68% 22.77% -
Total Cost 84,407 107,952 169,909 103,804 131,999 109,262 169,431 -37.23%
-
Net Worth 703,548 684,750 474,239 665,838 642,227 629,803 474,274 30.16%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 11,844 - 11,855 11,847 11,849 - 11,856 -0.06%
Div Payout % 61.80% - 52.80% 32.07% 48.64% - 47.27% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 703,548 684,750 474,239 665,838 642,227 629,803 474,274 30.16%
NOSH 236,885 236,937 237,119 236,953 236,984 236,768 237,137 -0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.44% 10.71% 11.69% 26.38% 15.36% 11.42% 12.13% -
ROE 2.72% 1.79% 4.73% 5.55% 3.79% 2.22% 5.29% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 43.69 51.03 81.14 59.50 65.80 52.10 81.31 -33.98%
EPS 8.09 5.16 9.48 15.59 10.28 5.91 10.59 -16.47%
DPS 5.00 0.00 5.00 5.00 5.00 0.00 5.00 0.00%
NAPS 2.97 2.89 2.00 2.81 2.71 2.66 2.00 30.25%
Adjusted Per Share Value based on latest NOSH - 236,953
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.14 23.53 37.45 27.44 30.35 24.01 37.53 -34.03%
EPS 3.73 2.38 4.37 7.19 4.74 2.72 4.88 -16.44%
DPS 2.31 0.00 2.31 2.31 2.31 0.00 2.31 0.00%
NAPS 1.3693 1.3327 0.923 1.2959 1.25 1.2258 0.9231 30.16%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.46 3.08 3.37 3.52 2.95 3.46 2.94 -
P/RPS 5.63 6.04 4.15 5.92 4.48 6.64 3.62 34.34%
P/EPS 30.41 59.69 35.59 22.58 28.70 58.54 27.80 6.18%
EY 3.29 1.68 2.81 4.43 3.48 1.71 3.60 -5.84%
DY 2.03 0.00 1.48 1.42 1.69 0.00 1.70 12.59%
P/NAPS 0.83 1.07 1.69 1.25 1.09 1.30 1.47 -31.75%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 02/03/11 24/11/10 25/08/10 26/05/10 25/02/10 -
Price 1.97 2.51 3.19 3.46 3.26 2.68 3.38 -
P/RPS 4.51 4.92 3.93 5.81 4.95 5.14 4.16 5.54%
P/EPS 24.35 48.64 33.69 22.19 31.71 45.35 31.95 -16.60%
EY 4.11 2.06 2.97 4.51 3.15 2.21 3.13 19.97%
DY 2.54 0.00 1.57 1.45 1.53 0.00 1.48 43.48%
P/NAPS 0.66 0.87 1.60 1.23 1.20 1.01 1.69 -46.66%

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