[NAIM] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -2.31%
YoY- 5.24%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 613,101 616,569 594,966 566,920 517,235 503,108 502,709 14.13%
PBT 129,894 113,270 113,201 115,532 114,956 102,970 96,716 21.70%
Tax -31,289 -30,485 -30,908 -30,542 -26,233 -19,918 -18,873 40.03%
NP 98,605 82,785 82,293 84,990 88,723 83,052 77,843 17.05%
-
NP to SH 100,379 84,834 83,126 84,981 86,987 80,474 75,471 20.92%
-
Tax Rate 24.09% 26.91% 27.30% 26.44% 22.82% 19.34% 19.51% -
Total Cost 514,496 533,784 512,673 481,930 428,512 420,056 424,866 13.59%
-
Net Worth 665,838 642,227 629,803 474,274 595,387 581,175 571,761 10.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 35,553 30,822 30,833 30,833 31,108 23,992 12,131 104.66%
Div Payout % 35.42% 36.33% 37.09% 36.28% 35.76% 29.81% 16.07% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 665,838 642,227 629,803 474,274 595,387 581,175 571,761 10.67%
NOSH 236,953 236,984 236,768 237,137 237,206 237,214 237,245 -0.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.08% 13.43% 13.83% 14.99% 17.15% 16.51% 15.48% -
ROE 15.08% 13.21% 13.20% 17.92% 14.61% 13.85% 13.20% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 258.74 260.17 251.29 239.07 218.05 212.09 211.89 14.23%
EPS 42.36 35.80 35.11 35.84 36.67 33.92 31.81 21.01%
DPS 15.00 13.00 13.00 13.00 13.11 10.11 5.11 104.87%
NAPS 2.81 2.71 2.66 2.00 2.51 2.45 2.41 10.76%
Adjusted Per Share Value based on latest NOSH - 237,137
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 119.33 120.00 115.80 110.34 100.67 97.92 97.84 14.13%
EPS 19.54 16.51 16.18 16.54 16.93 15.66 14.69 20.92%
DPS 6.92 6.00 6.00 6.00 6.05 4.67 2.36 104.72%
NAPS 1.2959 1.25 1.2258 0.9231 1.1588 1.1311 1.1128 10.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.52 2.95 3.46 2.94 2.88 1.88 1.14 -
P/RPS 1.36 1.13 1.38 1.23 1.32 0.89 0.54 85.00%
P/EPS 8.31 8.24 9.86 8.20 7.85 5.54 3.58 75.22%
EY 12.03 12.13 10.15 12.19 12.73 18.04 27.90 -42.89%
DY 4.26 4.41 3.76 4.42 4.55 5.38 4.49 -3.44%
P/NAPS 1.25 1.09 1.30 1.47 1.15 0.77 0.47 91.84%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 25/02/10 17/11/09 26/08/09 26/05/09 -
Price 3.46 3.26 2.68 3.38 2.95 2.72 1.83 -
P/RPS 1.34 1.25 1.07 1.41 1.35 1.28 0.86 34.36%
P/EPS 8.17 9.11 7.63 9.43 8.04 8.02 5.75 26.36%
EY 12.24 10.98 13.10 10.60 12.43 12.47 17.38 -20.82%
DY 4.34 3.99 4.85 3.85 4.45 3.72 2.79 34.21%
P/NAPS 1.23 1.20 1.01 1.69 1.18 1.11 0.76 37.80%

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