[NAIM] YoY Quarter Result on 30-Jun-2007 [#2]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

23-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- -2.07%

YoY- 118.04%

Quarter Report

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	155,945	134,342	133,943	185,354	114,806	77,597	55,932	18.62%
YoY %	16.08%	0.30%	-27.74%	61.45%	47.95%	38.73%	-	-
Horiz. %	278.81%	240.19%	239.47%	331.39%	205.26%	138.73%	100.00%	-
PBT	30,296	30,227	23,973	31,911	14,916	23,676	22,614	4.99%
YoY %	0.23%	26.09%	-24.88%	113.94%	-37.00%	4.70%	-	-
Horiz. %	133.97%	133.66%	106.01%	141.11%	65.96%	104.70%	100.00%	-
Tax	-6,350	-6,773	-5,728	-8,637	-4,140	-5,793	-8,866	-5.40%
YoY %	6.25%	-18.24%	33.68%	-108.62%	28.53%	34.66%	-	-
Horiz. %	71.62%	76.39%	64.61%	97.42%	46.70%	65.34%	100.00%	-
NP	23,946	23,454	18,245	23,274	10,776	17,883	13,748	9.68%
YoY %	2.10%	28.55%	-21.61%	115.98%	-39.74%	30.08%	-	-
Horiz. %	174.18%	170.60%	132.71%	169.29%	78.38%	130.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,362	22,654	17,651	22,205	10,184	15,537	13,748	10.00%
YoY %	7.54%	28.34%	-20.51%	118.04%	-34.45%	13.01%	-	-
Horiz. %	177.20%	164.78%	128.39%	161.51%	74.08%	113.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.96%	22.41%	23.89%	27.07%	27.76%	24.47%	39.21%	-
YoY %	-6.47%	-6.20%	-11.75%	-2.49%	13.45%	-37.59%	-	-
Horiz. %	53.46%	57.15%	60.93%	69.04%	70.80%	62.41%	100.00%	-
Total Cost	131,999	110,888	115,698	162,080	104,030	59,714	42,184	20.92%
YoY %	19.04%	-4.16%	-28.62%	55.80%	74.21%	41.56%	-	-
Horiz. %	312.91%	262.87%	274.27%	384.22%	246.61%	141.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	642,227	581,175	564,734	511,106	451,808	432,957	377,445	9.25%
YoY %	10.50%	2.91%	10.49%	13.12%	4.35%	14.71%	-	-
Horiz. %	170.15%	153.98%	149.62%	135.41%	119.70%	114.71%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	11,849	11,860	19,557	17,118	36,633	17,318	-	-
YoY %	-0.09%	-39.36%	14.25%	-53.27%	111.53%	0.00%	-	-
Horiz. %	68.42%	68.48%	112.93%	98.85%	211.53%	100.00%	-	-
Div Payout %	48.64%	52.36%	110.80%	77.09%	359.71%	111.46%	-	-
YoY %	-7.10%	-52.74%	43.73%	-78.57%	222.73%	0.00%	-	-
Horiz. %	43.64%	46.98%	99.41%	69.16%	322.73%	100.00%	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	642,227	581,175	564,734	511,106	451,808	432,957	377,445	9.25%
YoY %	10.50%	2.91%	10.49%	13.12%	4.35%	14.71%	-	-
Horiz. %	170.15%	153.98%	149.62%	135.41%	119.70%	114.71%	100.00%	-
NOSH	236,984	237,214	244,473	244,548	244,220	247,404	249,963	-0.88%
YoY %	-0.10%	-2.97%	-0.03%	0.13%	-1.29%	-1.02%	-	-
Horiz. %	94.81%	94.90%	97.80%	97.83%	97.70%	98.98%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	15.36%	17.46%	13.62%	12.56%	9.39%	23.05%	24.58%	-
YoY %	-12.03%	28.19%	8.44%	33.76%	-59.26%	-6.22%	-	-
Horiz. %	62.49%	71.03%	55.41%	51.10%	38.20%	93.78%	100.00%	-
ROE	3.79%	3.90%	3.13%	4.34%	2.25%	3.59%	3.64%	-
YoY %	-2.82%	24.60%	-27.88%	92.89%	-37.33%	-1.37%	-	-
Horiz. %	104.12%	107.14%	85.99%	119.23%	61.81%	98.63%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	65.80	56.63	54.79	75.79	47.01	31.36	22.38	19.68%
YoY %	16.19%	3.36%	-27.71%	61.22%	49.90%	40.13%	-	-
Horiz. %	294.01%	253.04%	244.82%	338.65%	210.05%	140.13%	100.00%	-
EPS	10.28	9.55	7.22	9.08	4.17	6.28	5.50	10.98%
YoY %	7.64%	32.27%	-20.48%	117.75%	-33.60%	14.18%	-	-
Horiz. %	186.91%	173.64%	131.27%	165.09%	75.82%	114.18%	100.00%	-
DPS	5.00	5.00	8.00	7.00	15.00	7.00	0.00	-
YoY %	0.00%	-37.50%	14.29%	-53.33%	114.29%	0.00%	-	-
Horiz. %	71.43%	71.43%	114.29%	100.00%	214.29%	100.00%	-	-
NAPS	2.71	2.45	2.31	2.09	1.85	1.75	1.51	10.23%
YoY %	10.61%	6.06%	10.53%	12.97%	5.71%	15.89%	-	-
Horiz. %	179.47%	162.25%	152.98%	138.41%	122.52%	115.89%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 244,548
RPS	30.35	26.15	26.07	36.08	22.34	15.10	10.89	18.61%
YoY %	16.06%	0.31%	-27.74%	61.50%	47.95%	38.66%	-	-
Horiz. %	278.70%	240.13%	239.39%	331.31%	205.14%	138.66%	100.00%	-
EPS	4.74	4.41	3.44	4.32	1.98	3.02	2.68	9.96%
YoY %	7.48%	28.20%	-20.37%	118.18%	-34.44%	12.69%	-	-
Horiz. %	176.87%	164.55%	128.36%	161.19%	73.88%	112.69%	100.00%	-
DPS	2.31	2.31	3.81	3.33	7.13	3.37	0.00	-
YoY %	0.00%	-39.37%	14.41%	-53.30%	111.57%	0.00%	-	-
Horiz. %	68.55%	68.55%	113.06%	98.81%	211.57%	100.00%	-	-
NAPS	1.25	1.1311	1.0991	0.9948	0.8793	0.8427	0.7346	9.25%
YoY %	10.51%	2.91%	10.48%	13.14%	4.34%	14.72%	-	-
Horiz. %	170.16%	153.97%	149.62%	135.42%	119.70%	114.72%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.95	1.88	3.50	5.20	3.04	3.30	3.30	-
P/RPS	4.48	3.32	6.39	6.86	6.47	10.52	14.75	-18.00%
YoY %	34.94%	-48.04%	-6.85%	6.03%	-38.50%	-28.68%	-	-
Horiz. %	30.37%	22.51%	43.32%	46.51%	43.86%	71.32%	100.00%	-
P/EPS	28.70	19.69	48.48	57.27	72.90	52.55	60.00	-11.56%
YoY %	45.76%	-59.39%	-15.35%	-21.44%	38.73%	-12.42%	-	-
Horiz. %	47.83%	32.82%	80.80%	95.45%	121.50%	87.58%	100.00%	-
EY	3.48	5.08	2.06	1.75	1.37	1.90	1.67	13.01%
YoY %	-31.50%	146.60%	17.71%	27.74%	-27.89%	13.77%	-	-
Horiz. %	208.38%	304.19%	123.35%	104.79%	82.04%	113.77%	100.00%	-
DY	1.69	2.66	2.29	1.35	4.93	2.12	0.00	-
YoY %	-36.47%	16.16%	69.63%	-72.62%	132.55%	0.00%	-	-
Horiz. %	79.72%	125.47%	108.02%	63.68%	232.55%	100.00%	-	-
P/NAPS	1.09	0.77	1.52	2.49	1.64	1.89	2.19	-10.97%
YoY %	41.56%	-49.34%	-38.96%	51.83%	-13.23%	-13.70%	-	-
Horiz. %	49.77%	35.16%	69.41%	113.70%	74.89%	86.30%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	26/08/09	06/08/08	23/08/07	14/09/06	26/08/05	23/08/04	-
Price	3.26	2.72	2.85	5.95	3.00	3.14	3.44	-
P/RPS	4.95	4.80	5.20	7.85	6.38	10.01	15.37	-17.20%
YoY %	3.12%	-7.69%	-33.76%	23.04%	-36.26%	-34.87%	-	-
Horiz. %	32.21%	31.23%	33.83%	51.07%	41.51%	65.13%	100.00%	-
P/EPS	31.71	28.48	39.47	65.53	71.94	50.00	62.55	-10.70%
YoY %	11.34%	-27.84%	-39.77%	-8.91%	43.88%	-20.06%	-	-
Horiz. %	50.70%	45.53%	63.10%	104.76%	115.01%	79.94%	100.00%	-
EY	3.15	3.51	2.53	1.53	1.39	2.00	1.60	11.94%
YoY %	-10.26%	38.74%	65.36%	10.07%	-30.50%	25.00%	-	-
Horiz. %	196.87%	219.37%	158.12%	95.62%	86.87%	125.00%	100.00%	-
DY	1.53	1.84	2.81	1.18	5.00	2.23	0.00	-
YoY %	-16.85%	-34.52%	138.14%	-76.40%	124.22%	0.00%	-	-
Horiz. %	68.61%	82.51%	126.01%	52.91%	224.22%	100.00%	-	-
P/NAPS	1.20	1.11	1.23	2.85	1.62	1.79	2.28	-10.14%
YoY %	8.11%	-9.76%	-56.84%	75.93%	-9.50%	-21.49%	-	-
Horiz. %	52.63%	48.68%	53.95%	125.00%	71.05%	78.51%	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