[NAIM] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -34.14%
YoY- -11.7%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 515,616 376,620 483,616 493,412 381,228 465,260 537,700 -0.69%
PBT 205,580 91,932 67,776 76,876 86,200 116,552 130,960 7.79%
Tax -37,976 -24,500 -15,968 -20,512 -19,048 -28,504 -36,960 0.45%
NP 167,604 67,432 51,808 56,364 67,152 88,048 94,000 10.10%
-
NP to SH 164,640 64,312 48,904 55,972 63,392 84,496 90,696 10.43%
-
Tax Rate 18.47% 26.65% 23.56% 26.68% 22.10% 24.46% 28.22% -
Total Cost 348,012 309,188 431,808 437,048 314,076 377,212 443,700 -3.96%
-
Net Worth 805,664 719,839 684,750 629,803 571,761 552,549 501,420 8.21%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - 68,486 -
Div Payout % - - - - - - 75.51% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 805,664 719,839 684,750 629,803 571,761 552,549 501,420 8.21%
NOSH 236,960 236,789 236,937 236,768 237,245 244,490 244,595 -0.52%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 32.51% 17.90% 10.71% 11.42% 17.61% 18.92% 17.48% -
ROE 20.44% 8.93% 7.14% 8.89% 11.09% 15.29% 18.09% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 217.60 159.05 204.11 208.39 160.69 190.30 219.83 -0.16%
EPS 69.48 27.16 20.64 23.64 26.72 34.56 37.08 11.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 28.00 -
NAPS 3.40 3.04 2.89 2.66 2.41 2.26 2.05 8.78%
Adjusted Per Share Value based on latest NOSH - 236,768
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 100.35 73.30 94.13 96.03 74.20 90.55 104.65 -0.69%
EPS 32.04 12.52 9.52 10.89 12.34 16.45 17.65 10.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 13.33 -
NAPS 1.5681 1.401 1.3327 1.2258 1.1128 1.0754 0.9759 8.21%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.17 1.88 3.08 3.46 1.14 3.76 4.00 -
P/RPS 1.00 1.18 1.51 1.66 0.71 1.98 1.82 -9.49%
P/EPS 3.12 6.92 14.92 14.64 4.27 10.88 10.79 -18.66%
EY 32.02 14.45 6.70 6.83 23.44 9.19 9.27 22.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
P/NAPS 0.64 0.62 1.07 1.30 0.47 1.66 1.95 -16.93%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 25/05/12 26/05/11 26/05/10 26/05/09 24/04/08 27/04/07 -
Price 3.85 1.72 2.51 2.68 1.83 4.02 4.20 -
P/RPS 1.77 1.08 1.23 1.29 1.14 2.11 1.91 -1.25%
P/EPS 5.54 6.33 12.16 11.34 6.85 11.63 11.33 -11.23%
EY 18.05 15.79 8.22 8.82 14.60 8.60 8.83 12.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
P/NAPS 1.13 0.57 0.87 1.01 0.76 1.78 2.05 -9.44%

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