[NAIM] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

25-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 174.1%

YoY- -0.38%

Quarter Report

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	313,765	214,747	224,396	279,298	229,649	250,258	319,779	-0.31%
YoY %	46.11%	-4.30%	-19.66%	21.62%	-8.24%	-21.74%	-	-
Horiz. %	98.12%	67.15%	70.17%	87.34%	71.81%	78.26%	100.00%	-
PBT	62,932	59,738	38,490	49,515	51,777	53,111	64,651	-0.44%
YoY %	5.35%	55.20%	-22.27%	-4.37%	-2.51%	-17.85%	-	-
Horiz. %	97.34%	92.40%	59.54%	76.59%	80.09%	82.15%	100.00%	-
Tax	-11,777	-10,035	-6,453	-11,478	-11,535	-12,854	-17,877	-6.71%
YoY %	-17.36%	-55.51%	43.78%	0.49%	10.26%	28.10%	-	-
Horiz. %	65.88%	56.13%	36.10%	64.21%	64.52%	71.90%	100.00%	-
NP	51,155	49,703	32,037	38,037	40,242	40,257	46,774	1.50%
YoY %	2.92%	55.14%	-15.77%	-5.48%	-0.04%	-13.93%	-	-
Horiz. %	109.37%	106.26%	68.49%	81.32%	86.03%	86.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,244	47,320	31,390	38,355	38,502	38,775	44,879	1.89%
YoY %	6.18%	50.75%	-18.16%	-0.38%	-0.70%	-13.60%	-	-
Horiz. %	111.95%	105.44%	69.94%	85.46%	85.79%	86.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.71%	16.80%	16.77%	23.18%	22.28%	24.20%	27.65%	-
YoY %	11.37%	0.18%	-27.65%	4.04%	-7.93%	-12.48%	-	-
Horiz. %	67.67%	60.76%	60.65%	83.83%	80.58%	87.52%	100.00%	-
Total Cost	262,610	165,044	192,359	241,261	189,407	210,001	273,005	-0.64%
YoY %	59.12%	-14.20%	-20.27%	27.38%	-9.81%	-23.08%	-	-
Horiz. %	96.19%	60.45%	70.46%	88.37%	69.38%	76.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	814,895	744,040	703,609	642,013	581,207	564,399	510,877	8.08%
YoY %	9.52%	5.75%	9.59%	10.46%	2.98%	10.48%	-	-
Horiz. %	159.51%	145.64%	137.73%	125.67%	113.77%	110.48%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	14,217	11,845	11,845	11,861	19,546	17,110	-
YoY %	-	20.03%	0.00%	-0.13%	-39.32%	14.24%	-	-
Horiz. %	-	83.09%	69.23%	69.23%	69.32%	114.24%	100.00%	-
Div Payout %	-	30.05%	37.74%	30.88%	30.81%	50.41%	38.13%	-
YoY %	-	-20.38%	22.22%	0.23%	-38.88%	32.21%	-	-
Horiz. %	-	78.81%	98.98%	80.99%	80.80%	132.21%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	814,895	744,040	703,609	642,013	581,207	564,399	510,877	8.08%
YoY %	9.52%	5.75%	9.59%	10.46%	2.98%	10.48%	-	-
Horiz. %	159.51%	145.64%	137.73%	125.67%	113.77%	110.48%	100.00%	-
NOSH	236,888	236,955	236,885	236,905	237,227	244,328	244,438	-0.52%
YoY %	-0.03%	0.03%	-0.01%	-0.14%	-2.91%	-0.05%	-	-
Horiz. %	96.91%	96.94%	96.91%	96.92%	97.05%	99.95%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	16.30%	23.14%	14.28%	13.62%	17.52%	16.09%	14.63%	-
YoY %	-29.56%	62.04%	4.85%	-22.26%	8.89%	9.98%	-	-
Horiz. %	111.41%	158.17%	97.61%	93.10%	119.75%	109.98%	100.00%	-
ROE	6.17%	6.36%	4.46%	5.97%	6.62%	6.87%	8.78%	-
YoY %	-2.99%	42.60%	-25.29%	-9.82%	-3.64%	-21.75%	-	-
Horiz. %	70.27%	72.44%	50.80%	68.00%	75.40%	78.25%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	132.45	90.63	94.72	117.89	96.81	102.43	130.82	0.20%
YoY %	46.14%	-4.32%	-19.65%	21.77%	-5.49%	-21.70%	-	-
Horiz. %	101.25%	69.28%	72.40%	90.12%	74.00%	78.30%	100.00%	-
EPS	21.21	19.97	13.25	16.19	16.23	15.87	18.36	2.43%
YoY %	6.21%	50.72%	-18.16%	-0.25%	2.27%	-13.56%	-	-
Horiz. %	115.52%	108.77%	72.17%	88.18%	88.40%	86.44%	100.00%	-
DPS	0.00	6.00	5.00	5.00	5.00	8.00	7.00	-
YoY %	0.00%	20.00%	0.00%	0.00%	-37.50%	14.29%	-	-
Horiz. %	0.00%	85.71%	71.43%	71.43%	71.43%	114.29%	100.00%	-
NAPS	3.44	3.14	2.97	2.71	2.45	2.31	2.09	8.65%
YoY %	9.55%	5.72%	9.59%	10.61%	6.06%	10.53%	-	-
Horiz. %	164.59%	150.24%	142.11%	129.67%	117.22%	110.53%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 236,984
RPS	61.07	41.80	43.67	54.36	44.70	48.71	62.24	-0.31%
YoY %	46.10%	-4.28%	-19.67%	21.61%	-8.23%	-21.74%	-	-
Horiz. %	98.12%	67.16%	70.16%	87.34%	71.82%	78.26%	100.00%	-
EPS	9.78	9.21	6.11	7.46	7.49	7.55	8.73	1.90%
YoY %	6.19%	50.74%	-18.10%	-0.40%	-0.79%	-13.52%	-	-
Horiz. %	112.03%	105.50%	69.99%	85.45%	85.80%	86.48%	100.00%	-
DPS	0.00	2.77	2.31	2.31	2.31	3.80	3.33	-
YoY %	0.00%	19.91%	0.00%	0.00%	-39.21%	14.11%	-	-
Horiz. %	0.00%	83.18%	69.37%	69.37%	69.37%	114.11%	100.00%	-
NAPS	1.586	1.4481	1.3694	1.2495	1.1312	1.0985	0.9943	8.08%
YoY %	9.52%	5.75%	9.60%	10.46%	2.98%	10.48%	-	-
Horiz. %	159.51%	145.64%	137.73%	125.67%	113.77%	110.48%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	3.96	1.73	2.46	2.95	1.88	3.50	5.20	-
P/RPS	2.99	1.91	2.60	2.50	1.94	3.42	3.97	-4.61%
YoY %	56.54%	-26.54%	4.00%	28.87%	-43.27%	-13.85%	-	-
Horiz. %	75.31%	48.11%	65.49%	62.97%	48.87%	86.15%	100.00%	-
P/EPS	18.67	8.66	18.57	18.22	11.58	22.05	28.32	-6.70%
YoY %	115.59%	-53.37%	1.92%	57.34%	-47.48%	-22.14%	-	-
Horiz. %	65.93%	30.58%	65.57%	64.34%	40.89%	77.86%	100.00%	-
EY	5.36	11.54	5.39	5.49	8.63	4.53	3.53	7.20%
YoY %	-53.55%	114.10%	-1.82%	-36.38%	90.51%	28.33%	-	-
Horiz. %	151.84%	326.91%	152.69%	155.52%	244.48%	128.33%	100.00%	-
DY	0.00	3.47	2.03	1.69	2.66	2.29	1.35	-
YoY %	0.00%	70.94%	20.12%	-36.47%	16.16%	69.63%	-	-
Horiz. %	0.00%	257.04%	150.37%	125.19%	197.04%	169.63%	100.00%	-
P/NAPS	1.15	0.55	0.83	1.09	0.77	1.52	2.49	-12.07%
YoY %	109.09%	-33.73%	-23.85%	41.56%	-49.34%	-38.96%	-	-
Horiz. %	46.18%	22.09%	33.33%	43.78%	30.92%	61.04%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	30/08/12	25/08/11	25/08/10	26/08/09	06/08/08	23/08/07	-
Price	3.44	1.87	1.97	3.26	2.72	2.85	5.95	-
P/RPS	2.60	2.06	2.08	2.77	2.81	2.78	4.55	-8.89%
YoY %	26.21%	-0.96%	-24.91%	-1.42%	1.08%	-38.90%	-	-
Horiz. %	57.14%	45.27%	45.71%	60.88%	61.76%	61.10%	100.00%	-
P/EPS	16.22	9.36	14.87	20.14	16.76	17.96	32.41	-10.88%
YoY %	73.29%	-37.05%	-26.17%	20.17%	-6.68%	-44.59%	-	-
Horiz. %	50.05%	28.88%	45.88%	62.14%	51.71%	55.41%	100.00%	-
EY	6.17	10.68	6.73	4.97	5.97	5.57	3.09	12.20%
YoY %	-42.23%	58.69%	35.41%	-16.75%	7.18%	80.26%	-	-
Horiz. %	199.68%	345.63%	217.80%	160.84%	193.20%	180.26%	100.00%	-
DY	0.00	3.21	2.54	1.53	1.84	2.81	1.18	-
YoY %	0.00%	26.38%	66.01%	-16.85%	-34.52%	138.14%	-	-
Horiz. %	0.00%	272.03%	215.25%	129.66%	155.93%	238.14%	100.00%	-
P/NAPS	1.00	0.60	0.66	1.20	1.11	1.23	2.85	-16.00%
YoY %	66.67%	-9.09%	-45.00%	8.11%	-9.76%	-56.84%	-	-
Horiz. %	35.09%	21.05%	23.16%	42.11%	38.95%	43.16%	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