[NAIM] YoY 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- -45.03%
YoY- -34.45%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 134,342 133,943 185,354 114,806 77,597 55,932 0 -
PBT 30,227 23,973 31,911 14,916 23,676 22,614 0 -
Tax -6,773 -5,728 -8,637 -4,140 -5,793 -8,866 0 -
NP 23,454 18,245 23,274 10,776 17,883 13,748 0 -
-
NP to SH 22,654 17,651 22,205 10,184 15,537 13,748 0 -
-
Tax Rate 22.41% 23.89% 27.07% 27.76% 24.47% 39.21% - -
Total Cost 110,888 115,698 162,080 104,030 59,714 42,184 0 -
-
Net Worth 581,175 564,734 511,106 451,808 432,957 377,445 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 11,860 19,557 17,118 36,633 17,318 - - -
Div Payout % 52.36% 110.80% 77.09% 359.71% 111.46% - - -
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 581,175 564,734 511,106 451,808 432,957 377,445 0 -
NOSH 237,214 244,473 244,548 244,220 247,404 249,963 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 17.46% 13.62% 12.56% 9.39% 23.05% 24.58% 0.00% -
ROE 3.90% 3.13% 4.34% 2.25% 3.59% 3.64% 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 56.63 54.79 75.79 47.01 31.36 22.38 0.00 -
EPS 9.55 7.22 9.08 4.17 6.28 5.50 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 26.15 26.07 36.08 22.34 15.10 10.89 0.00 -
EPS 4.41 3.44 4.32 1.98 3.02 2.68 0.00 -
DPS 2.31 3.81 3.33 7.13 3.37 0.00 0.00 -
NAPS 1.1311 1.0991 0.9948 0.8793 0.8427 0.7346 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 3.32 6.39 6.86 6.47 10.52 14.75 0.00 -
P/EPS 19.69 48.48 57.27 72.90 52.55 60.00 0.00 -
EY 5.08 2.06 1.75 1.37 1.90 1.67 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 4.80 5.20 7.85 6.38 10.01 15.37 0.00 -
P/EPS 28.48 39.47 65.53 71.94 50.00 62.55 0.00 -
EY 3.51 2.53 1.53 1.39 2.00 1.60 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