[NAIM] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 82.01%
YoY- 142.34%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 144,460 134,342 95,307 143,126 130,333 133,943 116,315 15.52%
PBT 33,483 30,227 21,550 29,696 21,497 23,973 29,138 9.69%
Tax -12,115 -6,773 -4,762 -2,583 -5,800 -5,728 -7,126 42.40%
NP 21,368 23,454 16,788 27,113 15,697 18,245 22,012 -1.95%
-
NP to SH 21,396 22,654 15,848 27,089 14,883 17,651 21,124 0.85%
-
Tax Rate 36.18% 22.41% 22.10% 8.70% 26.98% 23.89% 24.46% -
Total Cost 123,092 110,888 78,519 116,013 114,636 115,698 94,303 19.41%
-
Net Worth 595,387 581,175 571,761 485,260 550,500 564,734 552,549 5.09%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 7,116 11,860 - 12,131 - 19,557 - -
Div Payout % 33.26% 52.36% - 44.78% - 110.80% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 595,387 581,175 571,761 485,260 550,500 564,734 552,549 5.09%
NOSH 237,206 237,214 237,245 242,630 243,584 244,473 244,490 -1.99%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.79% 17.46% 17.61% 18.94% 12.04% 13.62% 18.92% -
ROE 3.59% 3.90% 2.77% 5.58% 2.70% 3.13% 3.82% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 60.90 56.63 40.17 58.99 53.51 54.79 47.57 17.88%
EPS 9.02 9.55 6.68 11.18 6.11 7.22 8.64 2.90%
DPS 3.00 5.00 0.00 5.00 0.00 8.00 0.00 -
NAPS 2.51 2.45 2.41 2.00 2.26 2.31 2.26 7.23%
Adjusted Per Share Value based on latest NOSH - 242,630
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 28.12 26.15 18.55 27.86 25.37 26.07 22.64 15.53%
EPS 4.16 4.41 3.08 5.27 2.90 3.44 4.11 0.80%
DPS 1.39 2.31 0.00 2.36 0.00 3.81 0.00 -
NAPS 1.1588 1.1311 1.1128 0.9445 1.0714 1.0991 1.0754 5.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.88 1.88 1.14 1.44 2.82 3.50 3.76 -
P/RPS 4.73 3.32 2.84 2.44 5.27 6.39 7.90 -28.94%
P/EPS 31.93 19.69 17.07 12.90 46.15 48.48 43.52 -18.63%
EY 3.13 5.08 5.86 7.75 2.17 2.06 2.30 22.78%
DY 1.04 2.66 0.00 3.47 0.00 2.29 0.00 -
P/NAPS 1.15 0.77 0.47 0.72 1.25 1.52 1.66 -21.68%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 26/08/09 26/05/09 25/02/09 31/10/08 06/08/08 24/04/08 -
Price 2.95 2.72 1.83 1.23 2.35 2.85 4.02 -
P/RPS 4.84 4.80 4.56 2.09 4.39 5.20 8.45 -31.00%
P/EPS 32.71 28.48 27.40 11.02 38.46 39.47 46.53 -20.92%
EY 3.06 3.51 3.65 9.08 2.60 2.53 2.15 26.50%
DY 1.02 1.84 0.00 4.07 0.00 2.81 0.00 -
P/NAPS 1.18 1.11 0.76 0.62 1.04 1.23 1.78 -23.95%

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