[NAIM] QoQ TTM Result on 31-Mar-2005 [#1]

Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -1.75%
YoY- 51.44%
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 423,094 343,638 340,763 319,098 343,710 337,540 307,103 23.74%
PBT 123,128 109,337 114,412 113,350 114,964 102,975 97,232 16.99%
Tax -34,153 -35,552 -37,892 -40,965 -45,468 -39,918 -39,632 -9.41%
NP 88,975 73,785 76,520 72,385 69,496 63,057 57,600 33.52%
-
NP to SH 79,145 65,232 70,071 68,282 69,496 63,231 58,835 21.79%
-
Tax Rate 27.74% 32.52% 33.12% 36.14% 39.55% 38.76% 40.76% -
Total Cost 334,119 269,853 264,243 246,713 274,214 274,483 249,503 21.42%
-
Net Worth 244,695 433,233 432,957 430,690 393,266 395,243 377,445 -25.03%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 29,553 34,741 47,249 29,930 29,930 31,777 28,531 2.36%
Div Payout % 37.34% 53.26% 67.43% 43.83% 43.07% 50.26% 48.49% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 244,695 433,233 432,957 430,690 393,266 395,243 377,445 -25.03%
NOSH 244,695 247,561 247,404 247,523 248,902 250,154 249,963 -1.40%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 21.03% 21.47% 22.46% 22.68% 20.22% 18.68% 18.76% -
ROE 32.34% 15.06% 16.18% 15.85% 17.67% 16.00% 15.59% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 172.91 138.81 137.74 128.92 138.09 134.93 122.86 25.50%
EPS 32.34 26.35 28.32 27.59 27.92 25.28 23.54 23.51%
DPS 12.00 14.00 19.00 12.00 12.00 12.70 11.41 3.40%
NAPS 1.00 1.75 1.75 1.74 1.58 1.58 1.51 -23.96%
Adjusted Per Share Value based on latest NOSH - 247,523
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 84.53 68.65 68.08 63.75 68.67 67.43 61.35 23.74%
EPS 15.81 13.03 14.00 13.64 13.88 12.63 11.75 21.81%
DPS 5.90 6.94 9.44 5.98 5.98 6.35 5.70 2.31%
NAPS 0.4889 0.8655 0.865 0.8604 0.7857 0.7896 0.7541 -25.03%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.98 3.08 3.30 3.16 3.20 3.26 3.30 -
P/RPS 1.72 2.22 2.40 2.45 2.32 2.42 2.69 -25.72%
P/EPS 9.21 11.69 11.65 11.46 11.46 12.90 14.02 -24.37%
EY 10.85 8.56 8.58 8.73 8.73 7.75 7.13 32.19%
DY 4.03 4.55 5.76 3.80 3.75 3.90 3.46 10.67%
P/NAPS 2.98 1.76 1.89 1.82 2.03 2.06 2.19 22.72%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/03/06 28/10/05 26/08/05 25/05/05 17/02/05 28/10/04 23/08/04 -
Price 3.38 3.00 3.14 3.22 3.16 3.12 3.44 -
P/RPS 1.95 2.16 2.28 2.50 2.29 2.31 2.80 -21.37%
P/EPS 10.45 11.39 11.09 11.67 11.32 12.34 14.62 -20.00%
EY 9.57 8.78 9.02 8.57 8.84 8.10 6.84 25.01%
DY 3.55 4.67 6.05 3.73 3.80 4.07 3.32 4.55%
P/NAPS 3.38 1.71 1.79 1.85 2.00 1.97 2.28 29.92%

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