[NAIM] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
02-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -39.22%
YoY- -10.48%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 94,390 103,492 120,904 192,401 140,992 155,945 123,353 -16.32%
PBT 12,556 21,546 16,944 32,421 50,107 30,296 19,219 -24.68%
Tax -2,689 -2,461 -3,992 -9,929 -12,919 -6,350 -5,128 -34.94%
NP 9,867 19,085 12,952 22,492 37,188 23,946 14,091 -21.12%
-
NP to SH 10,253 19,164 12,226 22,454 36,941 24,362 13,993 -18.70%
-
Tax Rate 21.42% 11.42% 23.56% 30.63% 25.78% 20.96% 26.68% -
Total Cost 84,523 84,407 107,952 169,909 103,804 131,999 109,262 -15.71%
-
Net Worth 703,265 703,548 684,750 474,239 665,838 642,227 629,803 7.62%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 11,844 - 11,855 11,847 11,849 - -
Div Payout % - 61.80% - 52.80% 32.07% 48.64% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 703,265 703,548 684,750 474,239 665,838 642,227 629,803 7.62%
NOSH 236,789 236,885 236,937 237,119 236,953 236,984 236,768 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.45% 18.44% 10.71% 11.69% 26.38% 15.36% 11.42% -
ROE 1.46% 2.72% 1.79% 4.73% 5.55% 3.79% 2.22% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.86 43.69 51.03 81.14 59.50 65.80 52.10 -16.33%
EPS 4.33 8.09 5.16 9.48 15.59 10.28 5.91 -18.71%
DPS 0.00 5.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 2.97 2.97 2.89 2.00 2.81 2.71 2.66 7.61%
Adjusted Per Share Value based on latest NOSH - 237,119
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.86 20.68 24.15 38.44 28.17 31.16 24.64 -16.31%
EPS 2.05 3.83 2.44 4.49 7.38 4.87 2.80 -18.75%
DPS 0.00 2.37 0.00 2.37 2.37 2.37 0.00 -
NAPS 1.405 1.4056 1.368 0.9474 1.3302 1.2831 1.2582 7.62%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.68 2.46 3.08 3.37 3.52 2.95 3.46 -
P/RPS 4.21 5.63 6.04 4.15 5.92 4.48 6.64 -26.17%
P/EPS 38.80 30.41 59.69 35.59 22.58 28.70 58.54 -23.96%
EY 2.58 3.29 1.68 2.81 4.43 3.48 1.71 31.51%
DY 0.00 2.03 0.00 1.48 1.42 1.69 0.00 -
P/NAPS 0.57 0.83 1.07 1.69 1.25 1.09 1.30 -42.25%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 26/05/11 02/03/11 24/11/10 25/08/10 26/05/10 -
Price 1.76 1.97 2.51 3.19 3.46 3.26 2.68 -
P/RPS 4.42 4.51 4.92 3.93 5.81 4.95 5.14 -9.56%
P/EPS 40.65 24.35 48.64 33.69 22.19 31.71 45.35 -7.02%
EY 2.46 4.11 2.06 2.97 4.51 3.15 2.21 7.39%
DY 0.00 2.54 0.00 1.57 1.45 1.53 0.00 -
P/NAPS 0.59 0.66 0.87 1.60 1.23 1.20 1.01 -30.09%

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