[NAIM] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
31-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -7.6%
YoY- -25.7%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 503,108 502,709 523,717 564,824 576,503 627,914 646,024 -15.36%
PBT 102,970 96,716 104,304 105,498 114,785 122,723 126,325 -12.75%
Tax -19,918 -18,873 -21,237 -36,969 -41,164 -44,073 -46,187 -42.94%
NP 83,052 77,843 83,067 68,529 73,621 78,650 80,138 2.41%
-
NP to SH 80,474 75,471 80,747 64,836 70,170 74,724 76,274 3.64%
-
Tax Rate 19.34% 19.51% 20.36% 35.04% 35.86% 35.91% 36.56% -
Total Cost 420,056 424,866 440,650 496,295 502,882 549,264 565,886 -18.03%
-
Net Worth 581,175 571,761 485,260 550,500 564,734 552,549 488,765 12.24%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 23,992 12,131 12,131 - 19,556 36,675 53,797 -41.65%
Div Payout % 29.81% 16.07% 15.02% - 27.87% 49.08% 70.53% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 581,175 571,761 485,260 550,500 564,734 552,549 488,765 12.24%
NOSH 237,214 237,245 242,630 243,584 244,473 244,490 244,382 -1.96%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 16.51% 15.48% 15.86% 12.13% 12.77% 12.53% 12.40% -
ROE 13.85% 13.20% 16.64% 11.78% 12.43% 13.52% 15.61% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 212.09 211.89 215.85 231.88 235.81 256.83 264.35 -13.66%
EPS 33.92 31.81 33.28 26.62 28.70 30.56 31.21 5.71%
DPS 10.11 5.11 5.00 0.00 8.00 15.00 22.00 -40.47%
NAPS 2.45 2.41 2.00 2.26 2.31 2.26 2.00 14.50%
Adjusted Per Share Value based on latest NOSH - 243,584
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 97.92 97.84 101.93 109.93 112.20 122.21 125.73 -15.36%
EPS 15.66 14.69 15.72 12.62 13.66 14.54 14.85 3.60%
DPS 4.67 2.36 2.36 0.00 3.81 7.14 10.47 -41.65%
NAPS 1.1311 1.1128 0.9445 1.0714 1.0991 1.0754 0.9513 12.24%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.88 1.14 1.44 2.82 3.50 3.76 4.72 -
P/RPS 0.89 0.54 0.67 1.22 1.48 1.46 1.79 -37.26%
P/EPS 5.54 3.58 4.33 10.59 12.19 12.30 15.12 -48.82%
EY 18.04 27.90 23.11 9.44 8.20 8.13 6.61 95.41%
DY 5.38 4.49 3.47 0.00 2.29 3.99 4.66 10.06%
P/NAPS 0.77 0.47 0.72 1.25 1.52 1.66 2.36 -52.63%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 26/05/09 25/02/09 31/10/08 06/08/08 24/04/08 28/02/08 -
Price 2.72 1.83 1.23 2.35 2.85 4.02 3.72 -
P/RPS 1.28 0.86 0.57 1.01 1.21 1.57 1.41 -6.25%
P/EPS 8.02 5.75 3.70 8.83 9.93 13.15 11.92 -23.23%
EY 12.47 17.38 27.06 11.33 10.07 7.60 8.39 30.26%
DY 3.72 2.79 4.07 0.00 2.81 3.73 5.91 -26.57%
P/NAPS 1.11 0.76 0.62 1.04 1.23 1.78 1.86 -29.13%

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