[NAIM] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
14-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 54.97%
YoY- -15.37%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 229,649 250,258 319,779 214,240 149,493 152,440 0 -
PBT 51,777 53,111 64,651 44,574 54,412 54,964 0 -
Tax -11,535 -12,854 -17,877 -12,296 -14,035 -21,612 0 -
NP 40,242 40,257 46,774 32,278 40,377 33,352 0 -
-
NP to SH 38,502 38,775 44,879 28,712 33,928 33,352 0 -
-
Tax Rate 22.28% 24.20% 27.65% 27.59% 25.79% 39.32% - -
Total Cost 189,407 210,001 273,005 181,962 109,116 119,088 0 -
-
Net Worth 581,207 564,399 510,877 452,446 433,070 377,522 0 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 11,861 19,546 17,110 36,684 17,322 - - -
Div Payout % 30.81% 50.41% 38.13% 127.77% 51.06% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 581,207 564,399 510,877 452,446 433,070 377,522 0 -
NOSH 237,227 244,328 244,438 244,565 247,469 250,014 0 -
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 17.52% 16.09% 14.63% 15.07% 27.01% 21.88% 0.00% -
ROE 6.62% 6.87% 8.78% 6.35% 7.83% 8.83% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 96.81 102.43 130.82 87.60 60.41 60.97 0.00 -
EPS 16.23 15.87 18.36 11.74 13.71 13.34 0.00 -
DPS 5.00 8.00 7.00 15.00 7.00 0.00 0.00 -
NAPS 2.45 2.31 2.09 1.85 1.75 1.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 244,220
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 45.88 50.00 63.89 42.80 29.87 30.45 0.00 -
EPS 7.69 7.75 8.97 5.74 6.78 6.66 0.00 -
DPS 2.37 3.91 3.42 7.33 3.46 0.00 0.00 -
NAPS 1.1612 1.1276 1.0206 0.9039 0.8652 0.7542 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 1.88 3.50 5.20 3.04 3.30 3.30 0.00 -
P/RPS 1.94 3.42 3.97 3.47 5.46 5.41 0.00 -
P/EPS 11.58 22.05 28.32 25.89 24.07 24.74 0.00 -
EY 8.63 4.53 3.53 3.86 4.15 4.04 0.00 -
DY 2.66 2.29 1.35 4.93 2.12 0.00 0.00 -
P/NAPS 0.77 1.52 2.49 1.64 1.89 2.19 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 06/08/08 23/08/07 14/09/06 26/08/05 23/08/04 - -
Price 2.72 2.85 5.95 3.00 3.14 3.44 0.00 -
P/RPS 2.81 2.78 4.55 3.42 5.20 5.64 0.00 -
P/EPS 16.76 17.96 32.41 25.55 22.90 25.79 0.00 -
EY 5.97 5.57 3.09 3.91 4.37 3.88 0.00 -
DY 1.84 2.81 1.18 5.00 2.23 0.00 0.00 -
P/NAPS 1.11 1.23 2.85 1.62 1.79 2.28 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