[NAIM] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -44.21%
YoY- -11.7%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 192,401 140,992 155,945 123,353 192,811 144,460 134,342 26.97%
PBT 32,421 50,107 30,296 19,219 30,272 33,483 30,227 4.76%
Tax -9,929 -12,919 -6,350 -5,128 -6,892 -12,115 -6,773 28.95%
NP 22,492 37,188 23,946 14,091 23,380 21,368 23,454 -2.74%
-
NP to SH 22,454 36,941 24,362 13,993 25,083 21,396 22,654 -0.58%
-
Tax Rate 30.63% 25.78% 20.96% 26.68% 22.77% 36.18% 22.41% -
Total Cost 169,909 103,804 131,999 109,262 169,431 123,092 110,888 32.80%
-
Net Worth 474,239 665,838 642,227 629,803 474,274 595,387 581,175 -12.64%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 11,855 11,847 11,849 - 11,856 7,116 11,860 -0.02%
Div Payout % 52.80% 32.07% 48.64% - 47.27% 33.26% 52.36% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 474,239 665,838 642,227 629,803 474,274 595,387 581,175 -12.64%
NOSH 237,119 236,953 236,984 236,768 237,137 237,206 237,214 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.69% 26.38% 15.36% 11.42% 12.13% 14.79% 17.46% -
ROE 4.73% 5.55% 3.79% 2.22% 5.29% 3.59% 3.90% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 81.14 59.50 65.80 52.10 81.31 60.90 56.63 27.01%
EPS 9.48 15.59 10.28 5.91 10.59 9.02 9.55 -0.48%
DPS 5.00 5.00 5.00 0.00 5.00 3.00 5.00 0.00%
NAPS 2.00 2.81 2.71 2.66 2.00 2.51 2.45 -12.62%
Adjusted Per Share Value based on latest NOSH - 236,768
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 37.45 27.44 30.35 24.01 37.53 28.12 26.15 26.97%
EPS 4.37 7.19 4.74 2.72 4.88 4.16 4.41 -0.60%
DPS 2.31 2.31 2.31 0.00 2.31 1.39 2.31 0.00%
NAPS 0.923 1.2959 1.25 1.2258 0.9231 1.1588 1.1311 -12.64%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.37 3.52 2.95 3.46 2.94 2.88 1.88 -
P/RPS 4.15 5.92 4.48 6.64 3.62 4.73 3.32 15.99%
P/EPS 35.59 22.58 28.70 58.54 27.80 31.93 19.69 48.22%
EY 2.81 4.43 3.48 1.71 3.60 3.13 5.08 -32.54%
DY 1.48 1.42 1.69 0.00 1.70 1.04 2.66 -32.27%
P/NAPS 1.69 1.25 1.09 1.30 1.47 1.15 0.77 68.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 02/03/11 24/11/10 25/08/10 26/05/10 25/02/10 17/11/09 26/08/09 -
Price 3.19 3.46 3.26 2.68 3.38 2.95 2.72 -
P/RPS 3.93 5.81 4.95 5.14 4.16 4.84 4.80 -12.44%
P/EPS 33.69 22.19 31.71 45.35 31.95 32.71 28.48 11.81%
EY 2.97 4.51 3.15 2.21 3.13 3.06 3.51 -10.51%
DY 1.57 1.45 1.53 0.00 1.48 1.02 1.84 -10.01%
P/NAPS 1.60 1.23 1.20 1.01 1.69 1.18 1.11 27.51%

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