[NAIM] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 307,103 251,171 154,663 60,403 0 -
PBT 97,232 74,618 42,268 20,462 0 -
Tax -39,632 -30,766 -18,021 -8,083 0 -
NP 57,600 43,852 24,247 12,379 0 -
-
NP to SH 58,835 45,087 25,482 13,440 0 -
-
Tax Rate 40.76% 41.23% 42.64% 39.50% - -
Total Cost 249,503 207,319 130,416 48,024 0 -
-
Net Worth 377,445 400,102 214,112 310,787 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 28,531 28,531 28,531 9,261 - -
Div Payout % 48.49% 63.28% 111.97% 68.91% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 377,445 400,102 214,112 310,787 0 -
NOSH 249,963 250,063 214,112 205,819 0 -
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 18.76% 17.46% 15.68% 20.49% 0.00% -
ROE 15.59% 11.27% 11.90% 4.32% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 122.86 100.44 72.23 29.35 0.00 -
EPS 23.54 18.03 11.90 6.53 0.00 -
DPS 11.41 11.41 13.33 4.50 0.00 -
NAPS 1.51 1.60 1.00 1.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 205,819
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 59.77 48.89 30.10 11.76 0.00 -
EPS 11.45 8.78 4.96 2.62 0.00 -
DPS 5.55 5.55 5.55 1.80 0.00 -
NAPS 0.7346 0.7787 0.4167 0.6049 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 3.30 4.00 3.04 2.68 0.00 -
P/RPS 2.69 3.98 4.21 9.13 0.00 -
P/EPS 14.02 22.19 25.54 41.04 0.00 -
EY 7.13 4.51 3.91 2.44 0.00 -
DY 3.46 2.85 4.38 1.68 0.00 -
P/NAPS 2.19 2.50 3.04 1.77 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/08/04 - - - - -
Price 3.44 0.00 0.00 0.00 0.00 -
P/RPS 2.80 0.00 0.00 0.00 0.00 -
P/EPS 14.62 0.00 0.00 0.00 0.00 -
EY 6.84 0.00 0.00 0.00 0.00 -
DY 3.32 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 0.00 0.00 0.00 0.00 -

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
Post a Comment