[NAIM] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

27-Apr-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 2.27%

YoY- 22.38%

Quarter Report

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Quarter Result
Revenue	184,233	142,012	185,354	134,425	196,713	115,044	114,806	36.94%
YoY %	29.73%	-23.38%	37.89%	-31.66%	70.99%	0.21%	-	-
Horiz. %	160.47%	123.70%	161.45%	117.09%	171.34%	100.21%	100.00%	-
PBT	30,890	30,784	31,911	32,740	34,442	25,833	14,916	62.25%
YoY %	0.34%	-3.53%	-2.53%	-4.94%	33.33%	73.19%	-	-
Horiz. %	207.09%	206.38%	213.94%	219.50%	230.91%	173.19%	100.00%	-
Tax	-18,315	-9,995	-8,637	-9,240	-9,564	-7,560	-4,140	168.75%
YoY %	-83.24%	-15.72%	6.53%	3.39%	-26.51%	-82.61%	-	-
Horiz. %	442.39%	241.43%	208.62%	223.19%	231.01%	182.61%	100.00%	-
NP	12,575	20,789	23,274	23,500	24,878	18,273	10,776	10.80%
YoY %	-39.51%	-10.68%	-0.96%	-5.54%	36.15%	69.57%	-	-
Horiz. %	116.69%	192.92%	215.98%	218.08%	230.86%	169.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,178	20,217	22,205	22,674	22,171	15,346	10,184	6.38%
YoY %	-44.71%	-8.95%	-2.07%	2.27%	44.47%	50.69%	-	-
Horiz. %	109.76%	198.52%	218.04%	222.64%	217.70%	150.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	59.29%	32.47%	27.07%	28.22%	27.77%	29.26%	27.76%	-
YoY %	82.60%	19.95%	-4.08%	1.62%	-5.09%	5.40%	-	-
Horiz. %	213.58%	116.97%	97.51%	101.66%	100.04%	105.40%	100.00%	-
Total Cost	171,658	121,223	162,080	110,925	171,835	96,771	104,030	39.51%
YoY %	41.61%	-25.21%	46.12%	-35.45%	77.57%	-6.98%	-	-
Horiz. %	165.01%	116.53%	155.80%	106.63%	165.18%	93.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	488,765	530,482	511,106	501,420	244,400	466,733	451,808	5.36%
YoY %	-7.86%	3.79%	1.93%	105.16%	-47.64%	3.30%	-	-
Horiz. %	108.18%	117.41%	113.12%	110.98%	54.09%	103.30%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	-	19,556	17,118	17,121	36,660	-	36,633	-
YoY %	-	14.24%	-0.02%	-53.30%	0.00%	-	-	-
Horiz. %	-	53.38%	46.73%	46.74%	100.07%	-	100.00%	-
Div Payout %	-	96.74%	77.09%	75.51%	165.35%	-	359.71%	-
YoY %	-	25.49%	2.09%	-54.33%	0.00%	-	-	-
Horiz. %	-	26.89%	21.43%	20.99%	45.97%	-	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	488,765	530,482	511,106	501,420	244,400	466,733	451,808	5.36%
YoY %	-7.86%	3.79%	1.93%	105.16%	-47.64%	3.30%	-	-
Horiz. %	108.18%	117.41%	113.12%	110.98%	54.09%	103.30%	100.00%	-
NOSH	244,382	244,461	244,548	244,595	244,400	244,363	244,220	0.04%
YoY %	-0.03%	-0.04%	-0.02%	0.08%	0.02%	0.06%	-	-
Horiz. %	100.07%	100.10%	100.13%	100.15%	100.07%	100.06%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	6.83%	14.64%	12.56%	17.48%	12.65%	15.88%	9.39%	-
YoY %	-53.35%	16.56%	-28.15%	38.18%	-20.34%	69.12%	-	-
Horiz. %	72.74%	155.91%	133.76%	186.16%	134.72%	169.12%	100.00%	-
ROE	2.29%	3.81%	4.34%	4.52%	9.07%	3.29%	2.25%	-
YoY %	-39.90%	-12.21%	-3.98%	-50.17%	175.68%	46.22%	-	-
Horiz. %	101.78%	169.33%	192.89%	200.89%	403.11%	146.22%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	75.39	58.09	75.79	54.96	80.49	47.08	47.01	36.89%
YoY %	29.78%	-23.35%	37.90%	-31.72%	70.96%	0.15%	-	-
Horiz. %	160.37%	123.57%	161.22%	116.91%	171.22%	100.15%	100.00%	-
EPS	4.57	8.27	9.08	9.27	9.08	6.28	4.17	6.27%
YoY %	-44.74%	-8.92%	-2.05%	2.09%	44.59%	50.60%	-	-
Horiz. %	109.59%	198.32%	217.75%	222.30%	217.75%	150.60%	100.00%	-
DPS	0.00	8.00	7.00	7.00	15.00	0.00	15.00	-
YoY %	0.00%	14.29%	0.00%	-53.33%	0.00%	0.00%	-	-
Horiz. %	0.00%	53.33%	46.67%	46.67%	100.00%	0.00%	100.00%	-
NAPS	2.00	2.17	2.09	2.05	1.00	1.91	1.85	5.31%
YoY %	-7.83%	3.83%	1.95%	105.00%	-47.64%	3.24%	-	-
Horiz. %	108.11%	117.30%	112.97%	110.81%	54.05%	103.24%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 244,595
RPS	35.86	27.64	36.08	26.16	38.29	22.39	22.34	36.97%
YoY %	29.74%	-23.39%	37.92%	-31.68%	71.01%	0.22%	-	-
Horiz. %	160.52%	123.72%	161.50%	117.10%	171.40%	100.22%	100.00%	-
EPS	2.18	3.93	4.32	4.41	4.32	2.99	1.98	6.60%
YoY %	-44.53%	-9.03%	-2.04%	2.08%	44.48%	51.01%	-	-
Horiz. %	110.10%	198.48%	218.18%	222.73%	218.18%	151.01%	100.00%	-
DPS	0.00	3.81	3.33	3.33	7.14	0.00	7.13	-
YoY %	0.00%	14.41%	0.00%	-53.36%	0.00%	0.00%	-	-
Horiz. %	0.00%	53.44%	46.70%	46.70%	100.14%	0.00%	100.00%	-
NAPS	0.9513	1.0325	0.9948	0.9759	0.4757	0.9084	0.8793	5.37%
YoY %	-7.86%	3.79%	1.94%	105.15%	-47.63%	3.31%	-	-
Horiz. %	108.19%	117.42%	113.14%	110.99%	54.10%	103.31%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	4.72	5.85	5.20	4.00	3.12	3.00	3.04	-
P/RPS	6.26	10.07	6.86	7.28	3.88	6.37	6.47	-2.16%
YoY %	-37.84%	46.79%	-5.77%	87.63%	-39.09%	-1.55%	-	-
Horiz. %	96.75%	155.64%	106.03%	112.52%	59.97%	98.45%	100.00%	-
P/EPS	103.19	70.74	57.27	43.15	34.39	47.77	72.90	25.98%
YoY %	45.87%	23.52%	32.72%	25.47%	-28.01%	-34.47%	-	-
Horiz. %	141.55%	97.04%	78.56%	59.19%	47.17%	65.53%	100.00%	-
EY	0.97	1.41	1.75	2.32	2.91	2.09	1.37	-20.51%
YoY %	-31.21%	-19.43%	-24.57%	-20.27%	39.23%	52.55%	-	-
Horiz. %	70.80%	102.92%	127.74%	169.34%	212.41%	152.55%	100.00%	-
DY	0.00	1.37	1.35	1.75	4.81	0.00	4.93	-
YoY %	0.00%	1.48%	-22.86%	-63.62%	0.00%	0.00%	-	-
Horiz. %	0.00%	27.79%	27.38%	35.50%	97.57%	0.00%	100.00%	-
P/NAPS	2.36	2.70	2.49	1.95	3.12	1.57	1.64	27.37%
YoY %	-12.59%	8.43%	27.69%	-37.50%	98.73%	-4.27%	-	-
Horiz. %	143.90%	164.63%	151.83%	118.90%	190.24%	95.73%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/02/08	14/11/07	23/08/07	27/04/07	26/02/07	16/10/06	14/09/06	-
Price	3.72	5.35	5.95	4.20	4.50	3.00	3.00	-
P/RPS	4.93	9.21	7.85	7.64	5.59	6.37	6.38	-15.75%
YoY %	-46.47%	17.32%	2.75%	36.67%	-12.24%	-0.16%	-	-
Horiz. %	77.27%	144.36%	123.04%	119.75%	87.62%	99.84%	100.00%	-
P/EPS	81.33	64.69	65.53	45.31	49.61	47.77	71.94	8.49%
YoY %	25.72%	-1.28%	44.63%	-8.67%	3.85%	-33.60%	-	-
Horiz. %	113.05%	89.92%	91.09%	62.98%	68.96%	66.40%	100.00%	-
EY	1.23	1.55	1.53	2.21	2.02	2.09	1.39	-7.80%
YoY %	-20.65%	1.31%	-30.77%	9.41%	-3.35%	50.36%	-	-
Horiz. %	88.49%	111.51%	110.07%	158.99%	145.32%	150.36%	100.00%	-
DY	0.00	1.50	1.18	1.67	3.33	0.00	5.00	-
YoY %	0.00%	27.12%	-29.34%	-49.85%	0.00%	0.00%	-	-
Horiz. %	0.00%	30.00%	23.60%	33.40%	66.60%	0.00%	100.00%	-
P/NAPS	1.86	2.47	2.85	2.05	4.50	1.57	1.62	9.61%
YoY %	-24.70%	-13.33%	39.02%	-54.44%	186.62%	-3.09%	-	-
Horiz. %	114.81%	152.47%	175.93%	126.54%	277.78%	96.91%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos