[NAIM] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -7.79%
YoY- -8.33%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 507,454 615,721 439,045 324,277 324,373 235,588 0 -
PBT 99,477 127,246 93,876 100,722 108,225 73,536 0 -
Tax -24,872 -37,162 -26,474 -26,752 -39,974 -57,030 0 -
NP 74,605 90,084 67,401 73,970 68,250 16,505 0 -
-
NP to SH 71,544 86,794 58,744 62,566 68,250 48,589 0 -
-
Tax Rate 25.00% 29.20% 28.20% 26.56% 36.94% 77.55% - -
Total Cost 432,849 525,637 371,644 250,306 256,122 219,082 0 -
-
Net Worth 550,213 530,448 466,985 433,115 394,907 842,686 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 25,968 48,889 48,899 23,099 16,662 33,484 - -
Div Payout % 36.30% 56.33% 83.24% 36.92% 24.41% 68.91% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 550,213 530,448 466,985 433,115 394,907 842,686 0 -
NOSH 243,457 244,446 244,495 247,494 249,941 558,070 0 -
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 14.70% 14.63% 15.35% 22.81% 21.04% 7.01% 0.00% -
ROE 13.00% 16.36% 12.58% 14.45% 17.28% 5.77% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 208.44 251.88 179.57 131.02 129.78 42.21 0.00 -
EPS 29.39 35.51 24.03 25.28 27.31 8.71 0.00 -
DPS 10.67 20.00 20.00 9.33 6.67 6.00 0.00 -
NAPS 2.26 2.17 1.91 1.75 1.58 1.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 247,561
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 98.77 119.84 85.45 63.11 63.13 45.85 0.00 -
EPS 13.92 16.89 11.43 12.18 13.28 9.46 0.00 -
DPS 5.05 9.52 9.52 4.50 3.24 6.52 0.00 -
NAPS 1.0709 1.0324 0.9089 0.843 0.7686 1.6401 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 2.82 5.85 3.00 3.08 3.26 2.68 0.00 -
P/RPS 1.35 2.32 1.67 2.35 2.51 6.35 0.00 -
P/EPS 9.60 16.48 12.49 12.18 11.94 30.78 0.00 -
EY 10.42 6.07 8.01 8.21 8.38 3.25 0.00 -
DY 3.78 3.42 6.67 3.03 2.04 2.24 0.00 -
P/NAPS 1.25 2.70 1.57 1.76 2.06 1.77 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 31/10/08 14/11/07 16/10/06 28/10/05 28/10/04 13/11/03 - -
Price 2.35 5.35 3.00 3.00 3.12 3.28 0.00 -
P/RPS 1.13 2.12 1.67 2.29 2.40 7.77 0.00 -
P/EPS 8.00 15.07 12.49 11.87 11.43 37.67 0.00 -
EY 12.50 6.64 8.01 8.43 8.75 2.65 0.00 -
DY 4.54 3.74 6.67 3.11 2.14 1.83 0.00 -
P/NAPS 1.04 2.47 1.57 1.71 1.97 2.17 0.00 -

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
Post a Comment