[NAIM] QoQ TTM Result on 31-Dec-2010 [#4]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

02-Mar-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- -2.62%

YoY- 15.03%

Quarter Report

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	511,187	557,789	610,242	612,691	613,101	616,569	594,966	-9.61%
YoY %	-8.35%	-8.60%	-0.40%	-0.07%	-0.56%	3.63%	-	-
Horiz. %	85.92%	93.75%	102.57%	102.98%	103.05%	103.63%	100.00%	-
PBT	83,467	121,018	129,768	132,043	129,894	113,270	113,201	-18.36%
YoY %	-31.03%	-6.74%	-1.72%	1.65%	14.68%	0.06%	-	-
Horiz. %	73.73%	106.91%	114.64%	116.64%	114.75%	100.06%	100.00%	-
Tax	-19,071	-29,301	-33,190	-34,326	-31,289	-30,485	-30,908	-27.50%
YoY %	34.91%	11.72%	3.31%	-9.71%	-2.64%	1.37%	-	-
Horiz. %	61.70%	94.80%	107.38%	111.06%	101.23%	98.63%	100.00%	-
NP	64,396	91,717	96,578	97,717	98,605	82,785	82,293	-15.06%
YoY %	-29.79%	-5.03%	-1.17%	-0.90%	19.11%	0.60%	-	-
Horiz. %	78.25%	111.45%	117.36%	118.74%	119.82%	100.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,097	90,785	95,983	97,750	100,379	84,834	83,126	-15.89%
YoY %	-29.40%	-5.42%	-1.81%	-2.62%	18.32%	2.05%	-	-
Horiz. %	77.11%	109.21%	115.47%	117.59%	120.76%	102.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.85%	24.21%	25.58%	26.00%	24.09%	26.91%	27.30%	-
YoY %	-5.62%	-5.36%	-1.62%	7.93%	-10.48%	-1.43%	-	-
Horiz. %	83.70%	88.68%	93.70%	95.24%	88.24%	98.57%	100.00%	-
Total Cost	446,791	466,072	513,664	514,974	514,496	533,784	512,673	-8.75%
YoY %	-4.14%	-9.27%	-0.25%	0.09%	-3.61%	4.12%	-	-
Horiz. %	87.15%	90.91%	100.19%	100.45%	100.36%	104.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	703,265	703,548	684,750	474,239	665,838	642,227	629,803	7.62%
YoY %	-0.04%	2.75%	44.39%	-28.78%	3.68%	1.97%	-	-
Horiz. %	111.66%	111.71%	108.72%	75.30%	105.72%	101.97%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	23,700	35,547	35,552	35,552	35,553	30,822	30,833	-16.07%
YoY %	-33.33%	-0.01%	0.00%	-0.00%	15.35%	-0.04%	-	-
Horiz. %	76.87%	115.29%	115.31%	115.31%	115.31%	99.96%	100.00%	-
Div Payout %	36.98%	39.16%	37.04%	36.37%	35.42%	36.33%	37.09%	-
YoY %	-5.57%	5.72%	1.84%	2.68%	-2.50%	-2.05%	-	-
Horiz. %	99.70%	105.58%	99.87%	98.06%	95.50%	97.95%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	703,265	703,548	684,750	474,239	665,838	642,227	629,803	7.62%
YoY %	-0.04%	2.75%	44.39%	-28.78%	3.68%	1.97%	-	-
Horiz. %	111.66%	111.71%	108.72%	75.30%	105.72%	101.97%	100.00%	-
NOSH	236,789	236,885	236,937	237,119	236,953	236,984	236,768	0.00%
YoY %	-0.04%	-0.02%	-0.08%	0.07%	-0.01%	0.09%	-	-
Horiz. %	100.01%	100.05%	100.07%	100.15%	100.08%	100.09%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	12.60%	16.44%	15.83%	15.95%	16.08%	13.43%	13.83%	-
YoY %	-23.36%	3.85%	-0.75%	-0.81%	19.73%	-2.89%	-	-
Horiz. %	91.11%	118.87%	114.46%	115.33%	116.27%	97.11%	100.00%	-
ROE	9.11%	12.90%	14.02%	20.61%	15.08%	13.21%	13.20%	-
YoY %	-29.38%	-7.99%	-31.97%	36.67%	14.16%	0.08%	-	-
Horiz. %	69.02%	97.73%	106.21%	156.14%	114.24%	100.08%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	215.88	235.47	257.55	258.39	258.74	260.17	251.29	-9.62%
YoY %	-8.32%	-8.57%	-0.33%	-0.14%	-0.55%	3.53%	-	-
Horiz. %	85.91%	93.70%	102.49%	102.83%	102.96%	103.53%	100.00%	-
EPS	27.07	38.32	40.51	41.22	42.36	35.80	35.11	-15.90%
YoY %	-29.36%	-5.41%	-1.72%	-2.69%	18.32%	1.97%	-	-
Horiz. %	77.10%	109.14%	115.38%	117.40%	120.65%	101.97%	100.00%	-
DPS	10.00	15.00	15.00	15.00	15.00	13.00	13.00	-16.03%
YoY %	-33.33%	0.00%	0.00%	0.00%	15.38%	0.00%	-	-
Horiz. %	76.92%	115.38%	115.38%	115.38%	115.38%	100.00%	100.00%	-
NAPS	2.97	2.97	2.89	2.00	2.81	2.71	2.66	7.61%
YoY %	0.00%	2.77%	44.50%	-28.83%	3.69%	1.88%	-	-
Horiz. %	111.65%	111.65%	108.65%	75.19%	105.64%	101.88%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 237,119
RPS	102.13	111.44	121.92	122.41	122.49	123.18	118.86	-9.61%
YoY %	-8.35%	-8.60%	-0.40%	-0.07%	-0.56%	3.63%	-	-
Horiz. %	85.92%	93.76%	102.57%	102.99%	103.05%	103.63%	100.00%	-
EPS	12.81	18.14	19.18	19.53	20.05	16.95	16.61	-15.88%
YoY %	-29.38%	-5.42%	-1.79%	-2.59%	18.29%	2.05%	-	-
Horiz. %	77.12%	109.21%	115.47%	117.58%	120.71%	102.05%	100.00%	-
DPS	4.73	7.10	7.10	7.10	7.10	6.16	6.16	-16.13%
YoY %	-33.38%	0.00%	0.00%	0.00%	15.26%	0.00%	-	-
Horiz. %	76.79%	115.26%	115.26%	115.26%	115.26%	100.00%	100.00%	-
NAPS	1.405	1.4056	1.368	0.9474	1.3302	1.2831	1.2582	7.62%
YoY %	-0.04%	2.75%	44.40%	-28.78%	3.67%	1.98%	-	-
Horiz. %	111.67%	111.72%	108.73%	75.30%	105.72%	101.98%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.68	2.46	3.08	3.37	3.52	2.95	3.46	-
P/RPS	0.78	1.04	1.20	1.30	1.36	1.13	1.38	-31.61%
YoY %	-25.00%	-13.33%	-7.69%	-4.41%	20.35%	-18.12%	-	-
Horiz. %	56.52%	75.36%	86.96%	94.20%	98.55%	81.88%	100.00%	-
P/EPS	6.21	6.42	7.60	8.17	8.31	8.24	9.86	-26.50%
YoY %	-3.27%	-15.53%	-6.98%	-1.68%	0.85%	-16.43%	-	-
Horiz. %	62.98%	65.11%	77.08%	82.86%	84.28%	83.57%	100.00%	-
EY	16.11	15.58	13.15	12.23	12.03	12.13	10.15	36.02%
YoY %	3.40%	18.48%	7.52%	1.66%	-0.82%	19.51%	-	-
Horiz. %	158.72%	153.50%	129.56%	120.49%	118.52%	119.51%	100.00%	-
DY	5.95	6.10	4.87	4.45	4.26	4.41	3.76	35.75%
YoY %	-2.46%	25.26%	9.44%	4.46%	-3.40%	17.29%	-	-
Horiz. %	158.24%	162.23%	129.52%	118.35%	113.30%	117.29%	100.00%	-
P/NAPS	0.57	0.83	1.07	1.69	1.25	1.09	1.30	-42.25%
YoY %	-31.33%	-22.43%	-36.69%	35.20%	14.68%	-16.15%	-	-
Horiz. %	43.85%	63.85%	82.31%	130.00%	96.15%	83.85%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	24/11/11	25/08/11	26/05/11	02/03/11	24/11/10	25/08/10	26/05/10	-
Price	1.76	1.97	2.51	3.19	3.46	3.26	2.68	-
P/RPS	0.82	0.84	0.97	1.23	1.34	1.25	1.07	-16.24%
YoY %	-2.38%	-13.40%	-21.14%	-8.21%	7.20%	16.82%	-	-
Horiz. %	76.64%	78.50%	90.65%	114.95%	125.23%	116.82%	100.00%	-
P/EPS	6.50	5.14	6.20	7.74	8.17	9.11	7.63	-10.12%
YoY %	26.46%	-17.10%	-19.90%	-5.26%	-10.32%	19.40%	-	-
Horiz. %	85.19%	67.37%	81.26%	101.44%	107.08%	119.40%	100.00%	-
EY	15.38	19.45	16.14	12.92	12.24	10.98	13.10	11.27%
YoY %	-20.93%	20.51%	24.92%	5.56%	11.48%	-16.18%	-	-
Horiz. %	117.40%	148.47%	123.21%	98.63%	93.44%	83.82%	100.00%	-
DY	5.68	7.61	5.98	4.70	4.34	3.99	4.85	11.09%
YoY %	-25.36%	27.26%	27.23%	8.29%	8.77%	-17.73%	-	-
Horiz. %	117.11%	156.91%	123.30%	96.91%	89.48%	82.27%	100.00%	-
P/NAPS	0.59	0.66	0.87	1.60	1.23	1.20	1.01	-30.09%
YoY %	-10.61%	-24.14%	-45.63%	30.08%	2.50%	18.81%	-	-
Horiz. %	58.42%	65.35%	86.14%	158.42%	121.78%	118.81%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos