[NAIM] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
24-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 88.98%
YoY- -6.84%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 143,126 130,333 133,943 116,315 184,233 142,012 185,354 -15.76%
PBT 29,696 21,497 23,973 29,138 30,890 30,784 31,911 -4.66%
Tax -2,583 -5,800 -5,728 -7,126 -18,315 -9,995 -8,637 -55.11%
NP 27,113 15,697 18,245 22,012 12,575 20,789 23,274 10.66%
-
NP to SH 27,089 14,883 17,651 21,124 11,178 20,217 22,205 14.10%
-
Tax Rate 8.70% 26.98% 23.89% 24.46% 59.29% 32.47% 27.07% -
Total Cost 116,013 114,636 115,698 94,303 171,658 121,223 162,080 -19.90%
-
Net Worth 485,260 550,500 564,734 552,549 488,765 530,482 511,106 -3.38%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 12,131 - 19,557 - - 19,556 17,118 -20.43%
Div Payout % 44.78% - 110.80% - - 96.74% 77.09% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 485,260 550,500 564,734 552,549 488,765 530,482 511,106 -3.38%
NOSH 242,630 243,584 244,473 244,490 244,382 244,461 244,548 -0.52%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 18.94% 12.04% 13.62% 18.92% 6.83% 14.64% 12.56% -
ROE 5.58% 2.70% 3.13% 3.82% 2.29% 3.81% 4.34% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 58.99 53.51 54.79 47.57 75.39 58.09 75.79 -15.32%
EPS 11.18 6.11 7.22 8.64 4.57 8.27 9.08 14.80%
DPS 5.00 0.00 8.00 0.00 0.00 8.00 7.00 -20.01%
NAPS 2.00 2.26 2.31 2.26 2.00 2.17 2.09 -2.87%
Adjusted Per Share Value based on latest NOSH - 244,490
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 27.86 25.37 26.07 22.64 35.86 27.64 36.08 -15.76%
EPS 5.27 2.90 3.44 4.11 2.18 3.93 4.32 14.10%
DPS 2.36 0.00 3.81 0.00 0.00 3.81 3.33 -20.42%
NAPS 0.9445 1.0714 1.0991 1.0754 0.9513 1.0325 0.9948 -3.38%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.44 2.82 3.50 3.76 4.72 5.85 5.20 -
P/RPS 2.44 5.27 6.39 7.90 6.26 10.07 6.86 -49.64%
P/EPS 12.90 46.15 48.48 43.52 103.19 70.74 57.27 -62.81%
EY 7.75 2.17 2.06 2.30 0.97 1.41 1.75 168.46%
DY 3.47 0.00 2.29 0.00 0.00 1.37 1.35 87.10%
P/NAPS 0.72 1.25 1.52 1.66 2.36 2.70 2.49 -56.10%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 31/10/08 06/08/08 24/04/08 28/02/08 14/11/07 23/08/07 -
Price 1.23 2.35 2.85 4.02 3.72 5.35 5.95 -
P/RPS 2.09 4.39 5.20 8.45 4.93 9.21 7.85 -58.44%
P/EPS 11.02 38.46 39.47 46.53 81.33 64.69 65.53 -69.36%
EY 9.08 2.60 2.53 2.15 1.23 1.55 1.53 226.02%
DY 4.07 0.00 2.81 0.00 0.00 1.50 1.18 127.42%
P/NAPS 0.62 1.04 1.23 1.78 1.86 2.47 2.85 -63.66%

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