[NAIM] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 93,715 90,840 60,403 0 -
PBT 21,130 26,205 19,432 0 -
Tax -6,029 -8,369 -7,053 0 -
NP 15,101 17,836 12,379 0 -
-
NP to SH 12,997 17,836 13,440 0 -
-
Tax Rate 28.53% 31.94% 36.30% - -
Total Cost 78,614 73,004 48,024 0 -
-
Net Worth 433,233 395,243 310,787 0 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 12,507 9,261 - -
Div Payout % - 70.13% 68.91% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 433,233 395,243 310,787 0 -
NOSH 247,561 250,154 205,819 0 -
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 16.11% 19.63% 20.49% 0.00% -
ROE 3.00% 4.51% 4.32% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 37.86 36.31 29.35 0.00 -
EPS 5.25 7.13 6.53 0.00 -
DPS 0.00 5.00 4.50 0.00 -
NAPS 1.75 1.58 1.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 18.72 18.15 12.07 0.00 -
EPS 2.60 3.56 2.69 0.00 -
DPS 0.00 2.50 1.85 0.00 -
NAPS 0.8655 0.7896 0.6209 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/05 30/09/04 30/09/03 - -
Price 3.08 3.26 2.68 0.00 -
P/RPS 8.14 8.98 9.13 0.00 -
P/EPS 58.67 45.72 41.04 0.00 -
EY 1.70 2.19 2.44 0.00 -
DY 0.00 1.53 1.68 0.00 -
P/NAPS 1.76 2.06 1.77 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/10/05 28/10/04 13/11/03 - -
Price 3.00 3.12 3.28 0.00 -
P/RPS 7.92 8.59 11.18 0.00 -
P/EPS 57.14 43.76 50.23 0.00 -
EY 1.75 2.29 1.99 0.00 -
DY 0.00 1.60 1.37 0.00 -
P/NAPS 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