[NAIM] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -12.12%
YoY- 15.17%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 612,691 566,920 523,717 646,024 525,997 423,094 343,710 10.10%
PBT 132,043 115,532 104,304 126,325 104,849 123,128 114,964 2.33%
Tax -32,136 -30,542 -21,237 -46,187 -29,420 -34,153 -45,469 -5.61%
NP 99,907 84,990 83,067 80,138 75,429 88,975 69,495 6.23%
-
NP to SH 97,750 84,981 80,747 76,274 66,229 79,145 69,495 5.84%
-
Tax Rate 24.34% 26.44% 20.36% 36.56% 28.06% 27.74% 39.55% -
Total Cost 512,784 481,930 440,650 565,886 450,568 334,119 274,215 10.99%
-
Net Worth 701,436 618,719 569,410 528,130 479,145 454,647 454,397 7.50%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 23,697 18,964 31,499 36,675 36,669 29,650 29,960 -3.83%
Div Payout % 24.24% 22.32% 39.01% 48.08% 55.37% 37.46% 43.11% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 701,436 618,719 569,410 528,130 479,145 454,647 454,397 7.50%
NOSH 236,971 237,057 242,302 244,504 244,462 247,090 249,668 -0.86%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 16.31% 14.99% 15.86% 12.40% 14.34% 21.03% 20.22% -
ROE 13.94% 13.73% 14.18% 14.44% 13.82% 17.41% 15.29% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 258.55 239.15 216.14 264.22 215.16 171.23 137.67 11.06%
EPS 41.25 35.85 33.32 31.20 27.10 32.04 27.84 6.76%
DPS 10.00 8.00 13.00 15.00 15.00 12.00 12.00 -2.99%
NAPS 2.96 2.61 2.35 2.16 1.96 1.84 1.82 8.43%
Adjusted Per Share Value based on latest NOSH - 244,382
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 119.25 110.34 101.93 125.73 102.37 82.35 66.90 10.10%
EPS 19.02 16.54 15.72 14.85 12.89 15.40 13.53 5.83%
DPS 4.61 3.69 6.13 7.14 7.14 5.77 5.83 -3.83%
NAPS 1.3652 1.2042 1.1082 1.0279 0.9326 0.8849 0.8844 7.50%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.37 2.94 1.44 4.72 3.12 2.98 3.20 -
P/RPS 1.30 1.23 0.67 1.79 1.45 1.74 2.32 -9.19%
P/EPS 8.17 8.20 4.32 15.13 11.52 9.30 11.50 -5.53%
EY 12.24 12.19 23.14 6.61 8.68 10.75 8.70 5.85%
DY 2.97 2.72 9.03 3.18 4.81 4.03 3.75 -3.81%
P/NAPS 1.14 1.13 0.61 2.19 1.59 1.62 1.76 -6.97%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 02/03/11 25/02/10 25/02/09 28/02/08 26/02/07 20/03/06 17/02/05 -
Price 3.19 3.38 1.23 3.72 4.50 3.38 3.16 -
P/RPS 1.23 1.41 0.57 1.41 2.09 1.97 2.30 -9.90%
P/EPS 7.73 9.43 3.69 11.92 16.61 10.55 11.35 -6.19%
EY 12.93 10.61 27.09 8.39 6.02 9.48 8.81 6.60%
DY 3.13 2.37 10.57 4.03 3.33 3.55 3.80 -3.17%
P/NAPS 1.08 1.30 0.52 1.72 2.30 1.84 1.74 -7.63%

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