[NAIM] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -31.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 196,713 179,886 100,430 89,299 0 -
PBT 34,442 47,586 33,795 16,386 0 -
Tax -9,564 -14,089 -15,488 -5,679 0 -
NP 24,878 33,497 18,307 10,707 0 -
-
NP to SH 22,171 32,220 18,307 9,164 0 -
-
Tax Rate 27.77% 29.61% 45.83% 34.66% - -
Total Cost 171,835 146,389 82,123 78,592 0 -
-
Net Worth 244,400 244,695 393,266 325,450 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 36,660 12,234 17,423 - - -
Div Payout % 165.35% 37.97% 95.17% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 244,400 244,695 393,266 325,450 0 -
NOSH 244,400 244,695 248,902 214,112 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 12.65% 18.62% 18.23% 11.99% 0.00% -
ROE 9.07% 13.17% 4.66% 2.82% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 80.49 73.51 40.35 41.71 0.00 -
EPS 9.08 13.08 7.37 4.28 0.00 -
DPS 15.00 5.00 7.00 0.00 0.00 -
NAPS 1.00 1.00 1.58 1.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 214,112
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 39.30 35.94 20.06 17.84 0.00 -
EPS 4.43 6.44 3.66 1.83 0.00 -
DPS 7.32 2.44 3.48 0.00 0.00 -
NAPS 0.4883 0.4889 0.7857 0.6502 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 3.12 2.98 3.20 3.04 0.00 -
P/RPS 3.88 4.05 7.93 7.29 0.00 -
P/EPS 34.39 22.63 43.51 71.03 0.00 -
EY 2.91 4.42 2.30 1.41 0.00 -
DY 4.81 1.68 2.19 0.00 0.00 -
P/NAPS 3.12 2.98 2.03 2.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/07 20/03/06 17/02/05 28/01/04 - -
Price 4.50 3.38 3.16 3.74 0.00 -
P/RPS 5.59 4.60 7.83 8.97 0.00 -
P/EPS 49.61 25.67 42.96 87.38 0.00 -
EY 2.02 3.90 2.33 1.14 0.00 -
DY 3.33 1.48 2.22 0.00 0.00 -
P/NAPS 4.50 3.38 2.00 2.46 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