[NAIM] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 41.88%
YoY- 5.24%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 492,782 411,893 612,691 566,920 523,717 646,024 525,997 -1.08%
PBT 112,861 57,158 132,043 115,532 104,304 126,325 104,849 1.23%
Tax -17,661 -9,011 -32,136 -30,542 -21,237 -46,187 -29,420 -8.14%
NP 95,200 48,147 99,907 84,990 83,067 80,138 75,429 3.95%
-
NP to SH 89,490 46,628 97,750 84,981 80,747 76,274 66,229 5.13%
-
Tax Rate 15.65% 15.77% 24.34% 26.44% 20.36% 36.56% 28.06% -
Total Cost 397,582 363,746 512,784 481,930 440,650 565,886 450,568 -2.06%
-
Net Worth 789,089 708,630 701,436 618,719 569,410 528,130 479,145 8.66%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 18,957 18,960 23,697 18,964 31,499 36,675 36,669 -10.40%
Div Payout % 21.18% 40.66% 24.24% 22.32% 39.01% 48.08% 55.37% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 789,089 708,630 701,436 618,719 569,410 528,130 479,145 8.66%
NOSH 236,963 237,000 236,971 237,057 242,302 244,504 244,462 -0.51%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 19.32% 11.69% 16.31% 14.99% 15.86% 12.40% 14.34% -
ROE 11.34% 6.58% 13.94% 13.73% 14.18% 14.44% 13.82% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 207.96 173.79 258.55 239.15 216.14 264.22 215.16 -0.56%
EPS 37.77 19.68 41.25 35.85 33.32 31.20 27.10 5.68%
DPS 8.00 8.00 10.00 8.00 13.00 15.00 15.00 -9.93%
NAPS 3.33 2.99 2.96 2.61 2.35 2.16 1.96 9.22%
Adjusted Per Share Value based on latest NOSH - 237,137
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 98.45 82.29 122.41 113.26 104.63 129.06 105.09 -1.08%
EPS 17.88 9.32 19.53 16.98 16.13 15.24 13.23 5.14%
DPS 3.79 3.79 4.73 3.79 6.29 7.33 7.33 -10.40%
NAPS 1.5765 1.4157 1.4013 1.2361 1.1376 1.0551 0.9573 8.66%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.76 1.64 3.37 2.94 1.44 4.72 3.12 -
P/RPS 0.85 0.94 1.30 1.23 0.67 1.79 1.45 -8.50%
P/EPS 4.66 8.34 8.17 8.20 4.32 15.13 11.52 -13.99%
EY 21.46 12.00 12.24 12.19 23.14 6.61 8.68 16.26%
DY 4.55 4.88 2.97 2.72 9.03 3.18 4.81 -0.92%
P/NAPS 0.53 0.55 1.14 1.13 0.61 2.19 1.59 -16.71%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 02/03/11 25/02/10 25/02/09 28/02/08 26/02/07 -
Price 1.92 2.21 3.19 3.38 1.23 3.72 4.50 -
P/RPS 0.92 1.27 1.23 1.41 0.57 1.41 2.09 -12.77%
P/EPS 5.08 11.23 7.73 9.43 3.69 11.92 16.61 -17.90%
EY 19.67 8.90 12.93 10.61 27.09 8.39 6.02 21.79%
DY 4.17 3.62 3.13 2.37 10.57 4.03 3.33 3.81%
P/NAPS 0.58 0.74 1.08 1.30 0.52 1.72 2.30 -20.49%

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