[NAIM] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 30.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 631,536 487,841 340,763 307,103 0 -
PBT 124,926 113,290 114,412 97,232 0 -
Tax -35,001 -32,414 -37,892 -39,632 0 -
NP 89,925 80,876 76,520 57,600 0 -
-
NP to SH 82,396 73,929 70,071 58,835 0 -
-
Tax Rate 28.02% 28.61% 33.12% 40.76% - -
Total Cost 541,611 406,965 264,243 249,503 0 -
-
Net Worth 511,106 451,808 432,957 377,445 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 107,554 85,532 47,249 28,531 - -
Div Payout % 130.53% 115.70% 67.43% 48.49% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 511,106 451,808 432,957 377,445 0 -
NOSH 244,548 244,220 247,404 249,963 0 -
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 14.24% 16.58% 22.46% 18.76% 0.00% -
ROE 16.12% 16.36% 16.18% 15.59% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 258.25 199.75 137.74 122.86 0.00 -
EPS 33.69 30.27 28.32 23.54 0.00 -
DPS 44.00 35.00 19.00 11.41 0.00 -
NAPS 2.09 1.85 1.75 1.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 249,963
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 126.17 97.46 68.08 61.35 0.00 -
EPS 16.46 14.77 14.00 11.75 0.00 -
DPS 21.49 17.09 9.44 5.70 0.00 -
NAPS 1.0211 0.9026 0.865 0.7541 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 5.20 3.04 3.30 3.30 0.00 -
P/RPS 2.01 1.52 2.40 2.69 0.00 -
P/EPS 15.43 10.04 11.65 14.02 0.00 -
EY 6.48 9.96 8.58 7.13 0.00 -
DY 8.46 11.51 5.76 3.46 0.00 -
P/NAPS 2.49 1.64 1.89 2.19 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 23/08/07 14/09/06 26/08/05 23/08/04 - -
Price 5.95 3.00 3.14 3.44 0.00 -
P/RPS 2.30 1.50 2.28 2.80 0.00 -
P/EPS 17.66 9.91 11.09 14.62 0.00 -
EY 5.66 10.09 9.02 6.84 0.00 -
DY 7.39 11.67 6.05 3.32 0.00 -
P/NAPS 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