[NAIM] YoY 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- 29.74%
YoY- 32.71%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 142,012 115,044 93,715 90,840 60,403 0 -
PBT 30,784 25,833 21,130 26,205 19,432 0 -
Tax -9,995 -7,560 -6,029 -8,369 -7,053 0 -
NP 20,789 18,273 15,101 17,836 12,379 0 -
-
NP to SH 20,217 15,346 12,997 17,836 13,440 0 -
-
Tax Rate 32.47% 29.26% 28.53% 31.94% 36.30% - -
Total Cost 121,223 96,771 78,614 73,004 48,024 0 -
-
Net Worth 530,482 466,733 433,233 395,243 310,787 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 19,556 - - 12,507 9,261 - -
Div Payout % 96.74% - - 70.13% 68.91% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 530,482 466,733 433,233 395,243 310,787 0 -
NOSH 244,461 244,363 247,561 250,154 205,819 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 14.64% 15.88% 16.11% 19.63% 20.49% 0.00% -
ROE 3.81% 3.29% 3.00% 4.51% 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 58.09 47.08 37.86 36.31 29.35 0.00 -
EPS 8.27 6.28 5.25 7.13 6.53 0.00 -
DPS 8.00 0.00 0.00 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 27.64 22.39 18.24 17.68 11.76 0.00 -
EPS 3.93 2.99 2.53 3.47 2.62 0.00 -
DPS 3.81 0.00 0.00 2.43 1.80 0.00 -
NAPS 1.0325 0.9084 0.8432 0.7693 0.6049 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 10.07 6.37 8.14 8.98 9.13 0.00 -
P/EPS 70.74 47.77 58.67 45.72 41.04 0.00 -
EY 1.41 2.09 1.70 2.19 2.44 0.00 -
DY 1.37 0.00 0.00 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 9.21 6.37 7.92 8.59 11.18 0.00 -
P/EPS 64.69 47.77 57.14 43.76 50.23 0.00 -
EY 1.55 2.09 1.75 2.29 1.99 0.00 -
DY 1.50 0.00 0.00 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