[NAIM] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -41.5%
YoY- -24.98%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 192,811 144,460 134,342 95,307 143,126 130,333 133,943 27.40%
PBT 30,272 33,483 30,227 21,550 29,696 21,497 23,973 16.77%
Tax -6,892 -12,115 -6,773 -4,762 -2,583 -5,800 -5,728 13.08%
NP 23,380 21,368 23,454 16,788 27,113 15,697 18,245 17.92%
-
NP to SH 25,083 21,396 22,654 15,848 27,089 14,883 17,651 26.31%
-
Tax Rate 22.77% 36.18% 22.41% 22.10% 8.70% 26.98% 23.89% -
Total Cost 169,431 123,092 110,888 78,519 116,013 114,636 115,698 28.86%
-
Net Worth 474,274 595,387 581,175 571,761 485,260 550,500 564,734 -10.95%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 11,856 7,116 11,860 - 12,131 - 19,557 -28.30%
Div Payout % 47.27% 33.26% 52.36% - 44.78% - 110.80% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 474,274 595,387 581,175 571,761 485,260 550,500 564,734 -10.95%
NOSH 237,137 237,206 237,214 237,245 242,630 243,584 244,473 -2.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.13% 14.79% 17.46% 17.61% 18.94% 12.04% 13.62% -
ROE 5.29% 3.59% 3.90% 2.77% 5.58% 2.70% 3.13% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 81.31 60.90 56.63 40.17 58.99 53.51 54.79 30.01%
EPS 10.59 9.02 9.55 6.68 11.18 6.11 7.22 29.00%
DPS 5.00 3.00 5.00 0.00 5.00 0.00 8.00 -26.83%
NAPS 2.00 2.51 2.45 2.41 2.00 2.26 2.31 -9.13%
Adjusted Per Share Value based on latest NOSH - 237,245
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.52 28.86 26.84 19.04 28.59 26.04 26.76 27.40%
EPS 5.01 4.27 4.53 3.17 5.41 2.97 3.53 26.21%
DPS 2.37 1.42 2.37 0.00 2.42 0.00 3.91 -28.31%
NAPS 0.9475 1.1895 1.1611 1.1423 0.9695 1.0998 1.1282 -10.95%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.94 2.88 1.88 1.14 1.44 2.82 3.50 -
P/RPS 3.62 4.73 3.32 2.84 2.44 5.27 6.39 -31.46%
P/EPS 27.80 31.93 19.69 17.07 12.90 46.15 48.48 -30.90%
EY 3.60 3.13 5.08 5.86 7.75 2.17 2.06 44.93%
DY 1.70 1.04 2.66 0.00 3.47 0.00 2.29 -17.96%
P/NAPS 1.47 1.15 0.77 0.47 0.72 1.25 1.52 -2.19%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 17/11/09 26/08/09 26/05/09 25/02/09 31/10/08 06/08/08 -
Price 3.38 2.95 2.72 1.83 1.23 2.35 2.85 -
P/RPS 4.16 4.84 4.80 4.56 2.09 4.39 5.20 -13.78%
P/EPS 31.95 32.71 28.48 27.40 11.02 38.46 39.47 -13.11%
EY 3.13 3.06 3.51 3.65 9.08 2.60 2.53 15.19%
DY 1.48 1.02 1.84 0.00 4.07 0.00 2.81 -34.70%
P/NAPS 1.69 1.18 1.11 0.76 0.62 1.04 1.23 23.51%

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