[NAIM] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

14-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- -3.3%

YoY- 47.75%

Quarter Report

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	560,386	498,812	507,454	615,721	439,045	324,277	324,373	9.53%
YoY %	12.34%	-1.70%	-17.58%	40.24%	35.39%	-0.03%	-	-
Horiz. %	172.76%	153.78%	156.44%	189.82%	135.35%	99.97%	100.00%	-
PBT	132,829	113,680	99,477	127,246	93,876	100,722	108,225	3.47%
YoY %	16.84%	14.28%	-21.82%	35.55%	-6.80%	-6.93%	-	-
Horiz. %	122.73%	105.04%	91.92%	117.58%	86.74%	93.07%	100.00%	-
Tax	-29,609	-31,533	-24,872	-37,162	-26,474	-26,752	-39,974	-4.87%
YoY %	6.10%	-26.78%	33.07%	-40.37%	1.04%	33.08%	-	-
Horiz. %	74.07%	78.88%	62.22%	92.97%	66.23%	66.92%	100.00%	-
NP	103,220	82,146	74,605	90,084	67,401	73,970	68,250	7.13%
YoY %	25.65%	10.11%	-17.18%	33.65%	-8.88%	8.38%	-	-
Horiz. %	151.24%	120.36%	109.31%	131.99%	98.76%	108.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	100,394	79,864	71,544	86,794	58,744	62,566	68,250	6.64%
YoY %	25.71%	11.63%	-17.57%	47.75%	-6.11%	-8.33%	-	-
Horiz. %	147.10%	117.02%	104.83%	127.17%	86.07%	91.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.29%	27.74%	25.00%	29.20%	28.20%	26.56%	36.94%	-
YoY %	-19.65%	10.96%	-14.38%	3.55%	6.17%	-28.10%	-	-
Horiz. %	60.34%	75.09%	67.68%	79.05%	76.34%	71.90%	100.00%	-
Total Cost	457,166	416,665	432,849	525,637	371,644	250,306	256,122	10.13%
YoY %	9.72%	-3.74%	-17.65%	41.44%	48.48%	-2.27%	-	-
Horiz. %	178.50%	162.68%	169.00%	205.23%	145.10%	97.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	665,770	595,185	550,213	530,448	466,985	433,115	394,907	9.09%
YoY %	11.86%	8.17%	3.73%	13.59%	7.82%	9.68%	-	-
Horiz. %	168.59%	150.72%	139.33%	134.32%	118.25%	109.68%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	31,590	25,293	25,968	48,889	48,899	23,099	16,662	11.24%
YoY %	24.90%	-2.60%	-46.88%	-0.02%	111.69%	38.63%	-	-
Horiz. %	189.59%	151.80%	155.85%	293.42%	293.48%	138.63%	100.00%	-
Div Payout %	31.47%	31.67%	36.30%	56.33%	83.24%	36.92%	24.41%	-
YoY %	-0.63%	-12.75%	-35.56%	-32.33%	125.46%	51.25%	-	-
Horiz. %	128.92%	129.74%	148.71%	230.77%	341.01%	151.25%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	665,770	595,185	550,213	530,448	466,985	433,115	394,907	9.09%
YoY %	11.86%	8.17%	3.73%	13.59%	7.82%	9.68%	-	-
Horiz. %	168.59%	150.72%	139.33%	134.32%	118.25%	109.68%	100.00%	-
NOSH	236,928	237,125	243,457	244,446	244,495	247,494	249,941	-0.88%
YoY %	-0.08%	-2.60%	-0.40%	-0.02%	-1.21%	-0.98%	-	-
Horiz. %	94.79%	94.87%	97.41%	97.80%	97.82%	99.02%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	18.42%	16.47%	14.70%	14.63%	15.35%	22.81%	21.04%	-
YoY %	11.84%	12.04%	0.48%	-4.69%	-32.70%	8.41%	-	-
Horiz. %	87.55%	78.28%	69.87%	69.53%	72.96%	108.41%	100.00%	-
ROE	15.08%	13.42%	13.00%	16.36%	12.58%	14.45%	17.28%	-
YoY %	12.37%	3.23%	-20.54%	30.05%	-12.94%	-16.38%	-	-
Horiz. %	87.27%	77.66%	75.23%	94.68%	72.80%	83.62%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	236.52	210.36	208.44	251.88	179.57	131.02	129.78	10.51%
YoY %	12.44%	0.92%	-17.25%	40.27%	37.06%	0.96%	-	-
Horiz. %	182.25%	162.09%	160.61%	194.08%	138.36%	100.96%	100.00%	-
EPS	42.37	33.68	29.39	35.51	24.03	25.28	27.31	7.59%
YoY %	25.80%	14.60%	-17.23%	47.77%	-4.94%	-7.43%	-	-
Horiz. %	155.14%	123.32%	107.62%	130.03%	87.99%	92.57%	100.00%	-
DPS	13.33	10.67	10.67	20.00	20.00	9.33	6.67	12.22%
YoY %	24.93%	0.00%	-46.65%	0.00%	114.36%	39.88%	-	-
Horiz. %	199.85%	159.97%	159.97%	299.85%	299.85%	139.88%	100.00%	-
NAPS	2.81	2.51	2.26	2.17	1.91	1.75	1.58	10.06%
YoY %	11.95%	11.06%	4.15%	13.61%	9.14%	10.76%	-	-
Horiz. %	177.85%	158.86%	143.04%	137.34%	120.89%	110.76%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 244,461
RPS	109.07	97.08	98.77	119.84	85.45	63.11	63.13	9.53%
YoY %	12.35%	-1.71%	-17.58%	40.25%	35.40%	-0.03%	-	-
Horiz. %	172.77%	153.78%	156.45%	189.83%	135.36%	99.97%	100.00%	-
EPS	19.54	15.54	13.92	16.89	11.43	12.18	13.28	6.64%
YoY %	25.74%	11.64%	-17.58%	47.77%	-6.16%	-8.28%	-	-
Horiz. %	147.14%	117.02%	104.82%	127.18%	86.07%	91.72%	100.00%	-
DPS	6.15	4.92	5.05	9.52	9.52	4.50	3.24	11.26%
YoY %	25.00%	-2.57%	-46.95%	0.00%	111.56%	38.89%	-	-
Horiz. %	189.81%	151.85%	155.86%	293.83%	293.83%	138.89%	100.00%	-
NAPS	1.2958	1.1584	1.0709	1.0324	0.9089	0.843	0.7686	9.09%
YoY %	11.86%	8.17%	3.73%	13.59%	7.82%	9.68%	-	-
Horiz. %	168.59%	150.72%	139.33%	134.32%	118.25%	109.68%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	3.52	2.88	2.82	5.85	3.00	3.08	3.26	-
P/RPS	1.49	1.37	1.35	2.32	1.67	2.35	2.51	-8.32%
YoY %	8.76%	1.48%	-41.81%	38.92%	-28.94%	-6.37%	-	-
Horiz. %	59.36%	54.58%	53.78%	92.43%	66.53%	93.63%	100.00%	-
P/EPS	8.31	8.55	9.60	16.48	12.49	12.18	11.94	-5.85%
YoY %	-2.81%	-10.94%	-41.75%	31.95%	2.55%	2.01%	-	-
Horiz. %	69.60%	71.61%	80.40%	138.02%	104.61%	102.01%	100.00%	-
EY	12.04	11.69	10.42	6.07	8.01	8.21	8.38	6.22%
YoY %	2.99%	12.19%	71.66%	-24.22%	-2.44%	-2.03%	-	-
Horiz. %	143.68%	139.50%	124.34%	72.43%	95.58%	97.97%	100.00%	-
DY	3.79	3.70	3.78	3.42	6.67	3.03	2.04	10.87%
YoY %	2.43%	-2.12%	10.53%	-48.73%	120.13%	48.53%	-	-
Horiz. %	185.78%	181.37%	185.29%	167.65%	326.96%	148.53%	100.00%	-
P/NAPS	1.25	1.15	1.25	2.70	1.57	1.76	2.06	-7.98%
YoY %	8.70%	-8.00%	-53.70%	71.97%	-10.80%	-14.56%	-	-
Horiz. %	60.68%	55.83%	60.68%	131.07%	76.21%	85.44%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	17/11/09	31/10/08	14/11/07	16/10/06	28/10/05	28/10/04	-
Price	3.46	2.95	2.35	5.35	3.00	3.00	3.12	-
P/RPS	1.46	1.40	1.13	2.12	1.67	2.29	2.40	-7.94%
YoY %	4.29%	23.89%	-46.70%	26.95%	-27.07%	-4.58%	-	-
Horiz. %	60.83%	58.33%	47.08%	88.33%	69.58%	95.42%	100.00%	-
P/EPS	8.17	8.76	8.00	15.07	12.49	11.87	11.43	-5.44%
YoY %	-6.74%	9.50%	-46.91%	20.66%	5.22%	3.85%	-	-
Horiz. %	71.48%	76.64%	69.99%	131.85%	109.27%	103.85%	100.00%	-
EY	12.25	11.42	12.50	6.64	8.01	8.43	8.75	5.76%
YoY %	7.27%	-8.64%	88.25%	-17.10%	-4.98%	-3.66%	-	-
Horiz. %	140.00%	130.51%	142.86%	75.89%	91.54%	96.34%	100.00%	-
DY	3.85	3.62	4.54	3.74	6.67	3.11	2.14	10.27%
YoY %	6.35%	-20.26%	21.39%	-43.93%	114.47%	45.33%	-	-
Horiz. %	179.91%	169.16%	212.15%	174.77%	311.68%	145.33%	100.00%	-
P/NAPS	1.23	1.18	1.04	2.47	1.57	1.71	1.97	-7.54%
YoY %	4.24%	13.46%	-57.89%	57.32%	-8.19%	-13.20%	-	-
Horiz. %	62.44%	59.90%	52.79%	125.38%	79.70%	86.80%	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