[NAIM] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

06-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 83.56%

YoY- -13.6%

Quarter Report

Naim 2Q 2008 report.pdf

Latest QR

Upcoming QR

NAIM's Result

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	224,396	279,298	229,649	250,258	319,779	214,240	149,493	7.00%
YoY %	-19.66%	21.62%	-8.24%	-21.74%	49.26%	43.31%	-	-
Horiz. %	150.10%	186.83%	153.62%	167.40%	213.91%	143.31%	100.00%	-
PBT	38,490	49,515	51,777	53,111	64,651	44,574	54,412	-5.60%
YoY %	-22.27%	-4.37%	-2.51%	-17.85%	45.04%	-18.08%	-	-
Horiz. %	70.74%	91.00%	95.16%	97.61%	118.82%	81.92%	100.00%	-
Tax	-6,453	-11,478	-11,535	-12,854	-17,877	-12,296	-14,035	-12.14%
YoY %	43.78%	0.49%	10.26%	28.10%	-45.39%	12.39%	-	-
Horiz. %	45.98%	81.78%	82.19%	91.59%	127.37%	87.61%	100.00%	-
NP	32,037	38,037	40,242	40,257	46,774	32,278	40,377	-3.78%
YoY %	-15.77%	-5.48%	-0.04%	-13.93%	44.91%	-20.06%	-	-
Horiz. %	79.34%	94.20%	99.67%	99.70%	115.84%	79.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,390	38,355	38,502	38,775	44,879	28,712	33,928	-1.28%
YoY %	-18.16%	-0.38%	-0.70%	-13.60%	56.31%	-15.37%	-	-
Horiz. %	92.52%	113.05%	113.48%	114.29%	132.28%	84.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.77%	23.18%	22.28%	24.20%	27.65%	27.59%	25.79%	-
YoY %	-27.65%	4.04%	-7.93%	-12.48%	0.22%	6.98%	-	-
Horiz. %	65.03%	89.88%	86.39%	93.83%	107.21%	106.98%	100.00%	-
Total Cost	192,359	241,261	189,407	210,001	273,005	181,962	109,116	9.90%
YoY %	-20.27%	27.38%	-9.81%	-23.08%	50.03%	66.76%	-	-
Horiz. %	176.29%	221.11%	173.58%	192.46%	250.20%	166.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	703,609	642,013	581,207	564,399	510,877	452,446	433,070	8.42%
YoY %	9.59%	10.46%	2.98%	10.48%	12.91%	4.47%	-	-
Horiz. %	162.47%	148.25%	134.21%	130.33%	117.97%	104.47%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	11,845	11,845	11,861	19,546	17,110	36,684	17,322	-6.13%
YoY %	0.00%	-0.13%	-39.32%	14.24%	-53.36%	111.78%	-	-
Horiz. %	68.38%	68.38%	68.47%	112.84%	98.78%	211.78%	100.00%	-
Div Payout %	37.74%	30.88%	30.81%	50.41%	38.13%	127.77%	51.06%	-
YoY %	22.22%	0.23%	-38.88%	32.21%	-70.16%	150.24%	-	-
Horiz. %	73.91%	60.48%	60.34%	98.73%	74.68%	250.24%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	703,609	642,013	581,207	564,399	510,877	452,446	433,070	8.42%
YoY %	9.59%	10.46%	2.98%	10.48%	12.91%	4.47%	-	-
Horiz. %	162.47%	148.25%	134.21%	130.33%	117.97%	104.47%	100.00%	-
NOSH	236,885	236,905	237,227	244,328	244,438	244,565	247,469	-0.72%
YoY %	-0.01%	-0.14%	-2.91%	-0.05%	-0.05%	-1.17%	-	-
Horiz. %	95.72%	95.73%	95.86%	98.73%	98.78%	98.83%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	14.28%	13.62%	17.52%	16.09%	14.63%	15.07%	27.01%	-
YoY %	4.85%	-22.26%	8.89%	9.98%	-2.92%	-44.21%	-	-
Horiz. %	52.87%	50.43%	64.86%	59.57%	54.17%	55.79%	100.00%	-
ROE	4.46%	5.97%	6.62%	6.87%	8.78%	6.35%	7.83%	-
YoY %	-25.29%	-9.82%	-3.64%	-21.75%	38.27%	-18.90%	-	-
Horiz. %	56.96%	76.25%	84.55%	87.74%	112.13%	81.10%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	94.72	117.89	96.81	102.43	130.82	87.60	60.41	7.78%
YoY %	-19.65%	21.77%	-5.49%	-21.70%	49.34%	45.01%	-	-
Horiz. %	156.80%	195.15%	160.25%	169.56%	216.55%	145.01%	100.00%	-
EPS	13.25	16.19	16.23	15.87	18.36	11.74	13.71	-0.56%
YoY %	-18.16%	-0.25%	2.27%	-13.56%	56.39%	-14.37%	-	-
Horiz. %	96.64%	118.09%	118.38%	115.75%	133.92%	85.63%	100.00%	-
DPS	5.00	5.00	5.00	8.00	7.00	15.00	7.00	-5.45%
YoY %	0.00%	0.00%	-37.50%	14.29%	-53.33%	114.29%	-	-
Horiz. %	71.43%	71.43%	71.43%	114.29%	100.00%	214.29%	100.00%	-
NAPS	2.97	2.71	2.45	2.31	2.09	1.85	1.75	9.21%
YoY %	9.59%	10.61%	6.06%	10.53%	12.97%	5.71%	-	-
Horiz. %	169.71%	154.86%	140.00%	132.00%	119.43%	105.71%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 244,473
RPS	44.83	55.80	45.88	50.00	63.89	42.80	29.87	6.99%
YoY %	-19.66%	21.62%	-8.24%	-21.74%	49.28%	43.29%	-	-
Horiz. %	150.08%	186.81%	153.60%	167.39%	213.89%	143.29%	100.00%	-
EPS	6.27	7.66	7.69	7.75	8.97	5.74	6.78	-1.29%
YoY %	-18.15%	-0.39%	-0.77%	-13.60%	56.27%	-15.34%	-	-
Horiz. %	92.48%	112.98%	113.42%	114.31%	132.30%	84.66%	100.00%	-
DPS	2.37	2.37	2.37	3.91	3.42	7.33	3.46	-6.10%
YoY %	0.00%	0.00%	-39.39%	14.33%	-53.34%	111.85%	-	-
Horiz. %	68.50%	68.50%	68.50%	113.01%	98.84%	211.85%	100.00%	-
NAPS	1.4057	1.2826	1.1612	1.1276	1.0206	0.9039	0.8652	8.42%
YoY %	9.60%	10.45%	2.98%	10.48%	12.91%	4.47%	-	-
Horiz. %	162.47%	148.24%	134.21%	130.33%	117.96%	104.47%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	2.46	2.95	1.88	3.50	5.20	3.04	3.30	-
P/RPS	2.60	2.50	1.94	3.42	3.97	3.47	5.46	-11.62%
YoY %	4.00%	28.87%	-43.27%	-13.85%	14.41%	-36.45%	-	-
Horiz. %	47.62%	45.79%	35.53%	62.64%	72.71%	63.55%	100.00%	-
P/EPS	18.57	18.22	11.58	22.05	28.32	25.89	24.07	-4.22%
YoY %	1.92%	57.34%	-47.48%	-22.14%	9.39%	7.56%	-	-
Horiz. %	77.15%	75.70%	48.11%	91.61%	117.66%	107.56%	100.00%	-
EY	5.39	5.49	8.63	4.53	3.53	3.86	4.15	4.45%
YoY %	-1.82%	-36.38%	90.51%	28.33%	-8.55%	-6.99%	-	-
Horiz. %	129.88%	132.29%	207.95%	109.16%	85.06%	93.01%	100.00%	-
DY	2.03	1.69	2.66	2.29	1.35	4.93	2.12	-0.72%
YoY %	20.12%	-36.47%	16.16%	69.63%	-72.62%	132.55%	-	-
Horiz. %	95.75%	79.72%	125.47%	108.02%	63.68%	232.55%	100.00%	-
P/NAPS	0.83	1.09	0.77	1.52	2.49	1.64	1.89	-12.81%
YoY %	-23.85%	41.56%	-49.34%	-38.96%	51.83%	-13.23%	-	-
Horiz. %	43.92%	57.67%	40.74%	80.42%	131.75%	86.77%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	25/08/10	26/08/09	06/08/08	23/08/07	14/09/06	26/08/05	-
Price	1.97	3.26	2.72	2.85	5.95	3.00	3.14	-
P/RPS	2.08	2.77	2.81	2.78	4.55	3.42	5.20	-14.15%
YoY %	-24.91%	-1.42%	1.08%	-38.90%	33.04%	-34.23%	-	-
Horiz. %	40.00%	53.27%	54.04%	53.46%	87.50%	65.77%	100.00%	-
P/EPS	14.87	20.14	16.76	17.96	32.41	25.55	22.90	-6.94%
YoY %	-26.17%	20.17%	-6.68%	-44.59%	26.85%	11.57%	-	-
Horiz. %	64.93%	87.95%	73.19%	78.43%	141.53%	111.57%	100.00%	-
EY	6.73	4.97	5.97	5.57	3.09	3.91	4.37	7.45%
YoY %	35.41%	-16.75%	7.18%	80.26%	-20.97%	-10.53%	-	-
Horiz. %	154.00%	113.73%	136.61%	127.46%	70.71%	89.47%	100.00%	-
DY	2.54	1.53	1.84	2.81	1.18	5.00	2.23	2.19%
YoY %	66.01%	-16.85%	-34.52%	138.14%	-76.40%	124.22%	-	-
Horiz. %	113.90%	68.61%	82.51%	126.01%	52.91%	224.22%	100.00%	-
P/NAPS	0.66	1.20	1.11	1.23	2.85	1.62	1.79	-15.31%
YoY %	-45.00%	8.11%	-9.76%	-56.84%	75.93%	-9.50%	-	-
Horiz. %	36.87%	67.04%	62.01%	68.72%	159.22%	90.50%	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