[NAIM] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

26-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -6.53%

YoY- 1.0%

Quarter Report

1Q 2009 Announcement (final).pdf

Latest QR

Upcoming QR

NAIM's Result

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	566,920	517,235	503,108	502,709	523,717	564,824	576,503	-1.10%
YoY %	9.61%	2.81%	0.08%	-4.01%	-7.28%	-2.03%	-	-
Horiz. %	98.34%	89.72%	87.27%	87.20%	90.84%	97.97%	100.00%	-
PBT	115,532	114,956	102,970	96,716	104,304	105,498	114,785	0.43%
YoY %	0.50%	11.64%	6.47%	-7.27%	-1.13%	-8.09%	-	-
Horiz. %	100.65%	100.15%	89.71%	84.26%	90.87%	91.91%	100.00%	-
Tax	-30,542	-26,233	-19,918	-18,873	-21,237	-36,969	-41,164	-17.99%
YoY %	-16.43%	-31.70%	-5.54%	11.13%	42.55%	10.19%	-	-
Horiz. %	74.20%	63.73%	48.39%	45.85%	51.59%	89.81%	100.00%	-
NP	84,990	88,723	83,052	77,843	83,067	68,529	73,621	10.01%
YoY %	-4.21%	6.83%	6.69%	-6.29%	21.21%	-6.92%	-	-
Horiz. %	115.44%	120.51%	112.81%	105.73%	112.83%	93.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	84,981	86,987	80,474	75,471	80,747	64,836	70,170	13.57%
YoY %	-2.31%	8.09%	6.63%	-6.53%	24.54%	-7.60%	-	-
Horiz. %	121.11%	123.97%	114.68%	107.55%	115.07%	92.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.44%	22.82%	19.34%	19.51%	20.36%	35.04%	35.86%	-
YoY %	15.86%	17.99%	-0.87%	-4.17%	-41.89%	-2.29%	-	-
Horiz. %	73.73%	63.64%	53.93%	54.41%	56.78%	97.71%	100.00%	-
Total Cost	481,930	428,512	420,056	424,866	440,650	496,295	502,882	-2.78%
YoY %	12.47%	2.01%	-1.13%	-3.58%	-11.21%	-1.31%	-	-
Horiz. %	95.83%	85.21%	83.53%	84.49%	87.62%	98.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	474,274	595,387	581,175	571,761	485,260	550,500	564,734	-10.95%
YoY %	-20.34%	2.45%	1.65%	17.83%	-11.85%	-2.52%	-	-
Horiz. %	83.98%	105.43%	102.91%	101.24%	85.93%	97.48%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	30,833	31,108	23,992	12,131	12,131	-	19,556	35.35%
YoY %	-0.88%	29.66%	97.77%	0.00%	0.00%	-	-	-
Horiz. %	157.67%	159.07%	122.68%	62.03%	62.03%	-	100.00%	-
Div Payout %	36.28%	35.76%	29.81%	16.07%	15.02%	-	27.87%	-
YoY %	1.45%	19.96%	85.50%	6.99%	0.00%	-	-	-
Horiz. %	130.18%	128.31%	106.96%	57.66%	53.89%	-	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	474,274	595,387	581,175	571,761	485,260	550,500	564,734	-10.95%
YoY %	-20.34%	2.45%	1.65%	17.83%	-11.85%	-2.52%	-	-
Horiz. %	83.98%	105.43%	102.91%	101.24%	85.93%	97.48%	100.00%	-
NOSH	237,137	237,206	237,214	237,245	242,630	243,584	244,473	-2.00%
YoY %	-0.03%	-0.00%	-0.01%	-2.22%	-0.39%	-0.36%	-	-
Horiz. %	97.00%	97.03%	97.03%	97.04%	99.25%	99.64%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	14.99%	17.15%	16.51%	15.48%	15.86%	12.13%	12.77%	-
YoY %	-12.59%	3.88%	6.65%	-2.40%	30.75%	-5.01%	-	-
Horiz. %	117.38%	134.30%	129.29%	121.22%	124.20%	94.99%	100.00%	-
ROE	17.92%	14.61%	13.85%	13.20%	16.64%	11.78%	12.43%	-
YoY %	22.66%	5.49%	4.92%	-20.67%	41.26%	-5.23%	-	-
Horiz. %	144.17%	117.54%	111.42%	106.19%	133.87%	94.77%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	239.07	218.05	212.09	211.89	215.85	231.88	235.81	0.91%
YoY %	9.64%	2.81%	0.09%	-1.83%	-6.91%	-1.67%	-	-
Horiz. %	101.38%	92.47%	89.94%	89.86%	91.54%	98.33%	100.00%	-
EPS	35.84	36.67	33.92	31.81	33.28	26.62	28.70	15.91%
YoY %	-2.26%	8.11%	6.63%	-4.42%	25.02%	-7.25%	-	-
Horiz. %	124.88%	127.77%	118.19%	110.84%	115.96%	92.75%	100.00%	-
DPS	13.00	13.11	10.11	5.11	5.00	0.00	8.00	38.09%
YoY %	-0.84%	29.67%	97.85%	2.20%	0.00%	0.00%	-	-
Horiz. %	162.50%	163.88%	126.38%	63.88%	62.50%	0.00%	100.00%	-
NAPS	2.00	2.51	2.45	2.41	2.00	2.26	2.31	-9.13%
YoY %	-20.32%	2.45%	1.66%	20.50%	-11.50%	-2.16%	-	-
Horiz. %	86.58%	108.66%	106.06%	104.33%	86.58%	97.84%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 237,245
RPS	110.34	100.67	97.92	97.84	101.93	109.93	112.20	-1.10%
YoY %	9.61%	2.81%	0.08%	-4.01%	-7.28%	-2.02%	-	-
Horiz. %	98.34%	89.72%	87.27%	87.20%	90.85%	97.98%	100.00%	-
EPS	16.54	16.93	15.66	14.69	15.72	12.62	13.66	13.56%
YoY %	-2.30%	8.11%	6.60%	-6.55%	24.56%	-7.61%	-	-
Horiz. %	121.08%	123.94%	114.64%	107.54%	115.08%	92.39%	100.00%	-
DPS	6.00	6.05	4.67	2.36	2.36	0.00	3.81	35.24%
YoY %	-0.83%	29.55%	97.88%	0.00%	0.00%	0.00%	-	-
Horiz. %	157.48%	158.79%	122.57%	61.94%	61.94%	0.00%	100.00%	-
NAPS	0.9231	1.1588	1.1311	1.1128	0.9445	1.0714	1.0991	-10.95%
YoY %	-20.34%	2.45%	1.64%	17.82%	-11.84%	-2.52%	-	-
Horiz. %	83.99%	105.43%	102.91%	101.25%	85.93%	97.48%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.94	2.88	1.88	1.14	1.44	2.82	3.50	-
P/RPS	1.23	1.32	0.89	0.54	0.67	1.22	1.48	-11.57%
YoY %	-6.82%	48.31%	64.81%	-19.40%	-45.08%	-17.57%	-	-
Horiz. %	83.11%	89.19%	60.14%	36.49%	45.27%	82.43%	100.00%	-
P/EPS	8.20	7.85	5.54	3.58	4.33	10.59	12.19	-23.17%
YoY %	4.46%	41.70%	54.75%	-17.32%	-59.11%	-13.13%	-	-
Horiz. %	67.27%	64.40%	45.45%	29.37%	35.52%	86.87%	100.00%	-
EY	12.19	12.73	18.04	27.90	23.11	9.44	8.20	30.16%
YoY %	-4.24%	-29.43%	-35.34%	20.73%	144.81%	15.12%	-	-
Horiz. %	148.66%	155.24%	220.00%	340.24%	281.83%	115.12%	100.00%	-
DY	4.42	4.55	5.38	4.49	3.47	0.00	2.29	54.83%
YoY %	-2.86%	-15.43%	19.82%	29.39%	0.00%	0.00%	-	-
Horiz. %	193.01%	198.69%	234.93%	196.07%	151.53%	0.00%	100.00%	-
P/NAPS	1.47	1.15	0.77	0.47	0.72	1.25	1.52	-2.19%
YoY %	27.83%	49.35%	63.83%	-34.72%	-42.40%	-17.76%	-	-
Horiz. %	96.71%	75.66%	50.66%	30.92%	47.37%	82.24%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	17/11/09	26/08/09	26/05/09	25/02/09	31/10/08	06/08/08	-
Price	3.38	2.95	2.72	1.83	1.23	2.35	2.85	-
P/RPS	1.41	1.35	1.28	0.86	0.57	1.01	1.21	10.70%
YoY %	4.44%	5.47%	48.84%	50.88%	-43.56%	-16.53%	-	-
Horiz. %	116.53%	111.57%	105.79%	71.07%	47.11%	83.47%	100.00%	-
P/EPS	9.43	8.04	8.02	5.75	3.70	8.83	9.93	-3.37%
YoY %	17.29%	0.25%	39.48%	55.41%	-58.10%	-11.08%	-	-
Horiz. %	94.96%	80.97%	80.77%	57.91%	37.26%	88.92%	100.00%	-
EY	10.60	12.43	12.47	17.38	27.06	11.33	10.07	3.46%
YoY %	-14.72%	-0.32%	-28.25%	-35.77%	138.83%	12.51%	-	-
Horiz. %	105.26%	123.44%	123.83%	172.59%	268.72%	112.51%	100.00%	-
DY	3.85	4.45	3.72	2.79	4.07	0.00	2.81	23.28%
YoY %	-13.48%	19.62%	33.33%	-31.45%	0.00%	0.00%	-	-
Horiz. %	137.01%	158.36%	132.38%	99.29%	144.84%	0.00%	100.00%	-
P/NAPS	1.69	1.18	1.11	0.76	0.62	1.04	1.23	23.51%
YoY %	43.22%	6.31%	46.05%	22.58%	-40.38%	-15.45%	-	-
Horiz. %	137.40%	95.93%	90.24%	61.79%	50.41%	84.55%	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