[NAIM] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 53.48%
YoY- 40.46%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 461,791 329,284 243,208 243,280 176,691 0 -
PBT 95,435 70,407 75,542 81,169 55,152 0 -
Tax -27,872 -19,856 -20,064 -29,981 -42,773 0 -
NP 67,563 50,551 55,478 51,188 12,379 0 -
-
NP to SH 65,096 44,058 46,925 51,188 36,442 0 -
-
Tax Rate 29.21% 28.20% 26.56% 36.94% 77.55% - -
Total Cost 394,228 278,733 187,730 192,092 164,312 0 -
-
Net Worth 530,448 466,985 433,115 394,907 842,686 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 36,666 36,674 17,324 12,497 25,113 - -
Div Payout % 56.33% 83.24% 36.92% 24.41% 68.91% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 530,448 466,985 433,115 394,907 842,686 0 -
NOSH 244,446 244,494 247,494 249,941 558,070 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 14.63% 15.35% 22.81% 21.04% 7.01% 0.00% -
ROE 12.27% 9.43% 10.83% 12.96% 4.32% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 188.91 134.68 98.27 97.33 31.66 0.00 -
EPS 26.63 18.02 18.96 20.48 6.53 0.00 -
DPS 15.00 15.00 7.00 5.00 4.50 0.00 -
NAPS 2.17 1.91 1.75 1.58 1.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 250,154
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 89.88 64.09 47.34 47.35 34.39 0.00 -
EPS 12.67 8.57 9.13 9.96 7.09 0.00 -
DPS 7.14 7.14 3.37 2.43 4.89 0.00 -
NAPS 1.0324 0.9089 0.843 0.7686 1.6401 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 5.85 3.00 3.08 3.26 2.68 0.00 -
P/RPS 3.10 2.23 3.13 3.35 8.46 0.00 -
P/EPS 21.97 16.65 16.24 15.92 41.04 0.00 -
EY 4.55 6.01 6.16 6.28 2.44 0.00 -
DY 2.56 5.00 2.27 1.53 1.68 0.00 -
P/NAPS 2.70 1.57 1.76 2.06 1.77 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 14/11/07 16/10/06 28/10/05 28/10/04 13/11/03 - -
Price 5.35 3.00 3.00 3.12 3.28 0.00 -
P/RPS 2.83 2.23 3.05 3.21 10.36 0.00 -
P/EPS 20.09 16.65 15.82 15.23 50.23 0.00 -
EY 4.98 6.01 6.32 6.56 1.99 0.00 -
DY 2.80 5.00 2.33 1.60 1.37 0.00 -
P/NAPS 2.47 1.57 1.71 1.97 2.17 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