[NAIM] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 24.54%
YoY- 5.86%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 517,235 503,108 502,709 523,717 564,824 576,503 627,914 -12.11%
PBT 114,956 102,970 96,716 104,304 105,498 114,785 122,723 -4.26%
Tax -26,233 -19,918 -18,873 -21,237 -36,969 -41,164 -44,073 -29.21%
NP 88,723 83,052 77,843 83,067 68,529 73,621 78,650 8.35%
-
NP to SH 86,987 80,474 75,471 80,747 64,836 70,170 74,724 10.65%
-
Tax Rate 22.82% 19.34% 19.51% 20.36% 35.04% 35.86% 35.91% -
Total Cost 428,512 420,056 424,866 440,650 496,295 502,882 549,264 -15.24%
-
Net Worth 595,387 581,175 571,761 485,260 550,500 564,734 552,549 5.09%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 31,108 23,992 12,131 12,131 - 19,556 36,675 -10.38%
Div Payout % 35.76% 29.81% 16.07% 15.02% - 27.87% 49.08% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 595,387 581,175 571,761 485,260 550,500 564,734 552,549 5.09%
NOSH 237,206 237,214 237,245 242,630 243,584 244,473 244,490 -1.99%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.15% 16.51% 15.48% 15.86% 12.13% 12.77% 12.53% -
ROE 14.61% 13.85% 13.20% 16.64% 11.78% 12.43% 13.52% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 218.05 212.09 211.89 215.85 231.88 235.81 256.83 -10.32%
EPS 36.67 33.92 31.81 33.28 26.62 28.70 30.56 12.90%
DPS 13.11 10.11 5.11 5.00 0.00 8.00 15.00 -8.57%
NAPS 2.51 2.45 2.41 2.00 2.26 2.31 2.26 7.23%
Adjusted Per Share Value based on latest NOSH - 242,630
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 100.67 97.92 97.84 101.93 109.93 112.20 122.21 -12.11%
EPS 16.93 15.66 14.69 15.72 12.62 13.66 14.54 10.66%
DPS 6.05 4.67 2.36 2.36 0.00 3.81 7.14 -10.44%
NAPS 1.1588 1.1311 1.1128 0.9445 1.0714 1.0991 1.0754 5.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.88 1.88 1.14 1.44 2.82 3.50 3.76 -
P/RPS 1.32 0.89 0.54 0.67 1.22 1.48 1.46 -6.49%
P/EPS 7.85 5.54 3.58 4.33 10.59 12.19 12.30 -25.85%
EY 12.73 18.04 27.90 23.11 9.44 8.20 8.13 34.80%
DY 4.55 5.38 4.49 3.47 0.00 2.29 3.99 9.14%
P/NAPS 1.15 0.77 0.47 0.72 1.25 1.52 1.66 -21.68%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 26/08/09 26/05/09 25/02/09 31/10/08 06/08/08 24/04/08 -
Price 2.95 2.72 1.83 1.23 2.35 2.85 4.02 -
P/RPS 1.35 1.28 0.86 0.57 1.01 1.21 1.57 -9.56%
P/EPS 8.04 8.02 5.75 3.70 8.83 9.93 13.15 -27.94%
EY 12.43 12.47 17.38 27.06 11.33 10.07 7.60 38.77%
DY 4.45 3.72 2.79 4.07 0.00 2.81 3.73 12.47%
P/NAPS 1.18 1.11 0.76 0.62 1.04 1.23 1.78 -23.95%

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