[NAIM] YoY TTM Result on 30-Jun-2008 [#2]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

06-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- -6.09%

YoY- -14.84%

Quarter Report

Naim 2Q 2008 report.pdf

Latest QR

Upcoming QR

NAIM's Result

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	557,789	616,569	503,108	576,503	631,536	487,841	340,763	8.55%
YoY %	-9.53%	22.55%	-12.73%	-8.71%	29.46%	43.16%	-	-
Horiz. %	163.69%	180.94%	147.64%	169.18%	185.33%	143.16%	100.00%	-
PBT	121,018	113,270	102,970	114,785	124,926	113,290	114,412	0.93%
YoY %	6.84%	10.00%	-10.29%	-8.12%	10.27%	-0.98%	-	-
Horiz. %	105.77%	99.00%	90.00%	100.33%	109.19%	99.02%	100.00%	-
Tax	-29,301	-30,485	-19,918	-41,164	-35,001	-32,414	-37,892	-4.19%
YoY %	3.88%	-53.05%	51.61%	-17.61%	-7.98%	14.46%	-	-
Horiz. %	77.33%	80.45%	52.57%	108.64%	92.37%	85.54%	100.00%	-
NP	91,717	82,785	83,052	73,621	89,925	80,876	76,520	3.06%
YoY %	10.79%	-0.32%	12.81%	-18.13%	11.19%	5.69%	-	-
Horiz. %	119.86%	108.19%	108.54%	96.21%	117.52%	105.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	90,785	84,834	80,474	70,170	82,396	73,929	70,071	4.40%
YoY %	7.01%	5.42%	14.68%	-14.84%	11.45%	5.51%	-	-
Horiz. %	129.56%	121.07%	114.85%	100.14%	117.59%	105.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.21%	26.91%	19.34%	35.86%	28.02%	28.61%	33.12%	-
YoY %	-10.03%	39.14%	-46.07%	27.98%	-2.06%	-13.62%	-	-
Horiz. %	73.10%	81.25%	58.39%	108.27%	84.60%	86.38%	100.00%	-
Total Cost	466,072	533,784	420,056	502,882	541,611	406,965	264,243	9.91%
YoY %	-12.69%	27.07%	-16.47%	-7.15%	33.09%	54.01%	-	-
Horiz. %	176.38%	202.00%	158.97%	190.31%	204.97%	154.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	703,548	642,227	581,175	564,734	511,106	451,808	432,957	8.42%
YoY %	9.55%	10.50%	2.91%	10.49%	13.12%	4.35%	-	-
Horiz. %	162.50%	148.34%	134.23%	130.44%	118.05%	104.35%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	35,547	30,822	23,992	19,556	107,554	85,532	47,249	-4.63%
YoY %	15.33%	28.47%	22.68%	-81.82%	25.75%	81.02%	-	-
Horiz. %	75.23%	65.23%	50.78%	41.39%	227.63%	181.02%	100.00%	-
Div Payout %	39.16%	36.33%	29.81%	27.87%	130.53%	115.70%	67.43%	-
YoY %	7.79%	21.87%	6.96%	-78.65%	12.82%	71.59%	-	-
Horiz. %	58.08%	53.88%	44.21%	41.33%	193.58%	171.59%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	703,548	642,227	581,175	564,734	511,106	451,808	432,957	8.42%
YoY %	9.55%	10.50%	2.91%	10.49%	13.12%	4.35%	-	-
Horiz. %	162.50%	148.34%	134.23%	130.44%	118.05%	104.35%	100.00%	-
NOSH	236,885	236,984	237,214	244,473	244,548	244,220	247,404	-0.72%
YoY %	-0.04%	-0.10%	-2.97%	-0.03%	0.13%	-1.29%	-	-
Horiz. %	95.75%	95.79%	95.88%	98.82%	98.85%	98.71%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	16.44%	13.43%	16.51%	12.77%	14.24%	16.58%	22.46%	-
YoY %	22.41%	-18.66%	29.29%	-10.32%	-14.11%	-26.18%	-	-
Horiz. %	73.20%	59.80%	73.51%	56.86%	63.40%	73.82%	100.00%	-
ROE	12.90%	13.21%	13.85%	12.43%	16.12%	16.36%	16.18%	-
YoY %	-2.35%	-4.62%	11.42%	-22.89%	-1.47%	1.11%	-	-
Horiz. %	79.73%	81.64%	85.60%	76.82%	99.63%	101.11%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	235.47	260.17	212.09	235.81	258.25	199.75	137.74	9.34%
YoY %	-9.49%	22.67%	-10.06%	-8.69%	29.29%	45.02%	-	-
Horiz. %	170.95%	188.88%	153.98%	171.20%	187.49%	145.02%	100.00%	-
EPS	38.32	35.80	33.92	28.70	33.69	30.27	28.32	5.16%
YoY %	7.04%	5.54%	18.19%	-14.81%	11.30%	6.89%	-	-
Horiz. %	135.31%	126.41%	119.77%	101.34%	118.96%	106.89%	100.00%	-
DPS	15.00	13.00	10.11	8.00	44.00	35.00	19.00	-3.86%
YoY %	15.38%	28.59%	26.37%	-81.82%	25.71%	84.21%	-	-
Horiz. %	78.95%	68.42%	53.21%	42.11%	231.58%	184.21%	100.00%	-
NAPS	2.97	2.71	2.45	2.31	2.09	1.85	1.75	9.21%
YoY %	9.59%	10.61%	6.06%	10.53%	12.97%	5.71%	-	-
Horiz. %	169.71%	154.86%	140.00%	132.00%	119.43%	105.71%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 244,473
RPS	111.44	123.18	100.51	115.18	126.17	97.46	68.08	8.55%
YoY %	-9.53%	22.55%	-12.74%	-8.71%	29.46%	43.16%	-	-
Horiz. %	163.69%	180.93%	147.64%	169.18%	185.33%	143.16%	100.00%	-
EPS	18.14	16.95	16.08	14.02	16.46	14.77	14.00	4.41%
YoY %	7.02%	5.41%	14.69%	-14.82%	11.44%	5.50%	-	-
Horiz. %	129.57%	121.07%	114.86%	100.14%	117.57%	105.50%	100.00%	-
DPS	7.10	6.16	4.79	3.91	21.49	17.09	9.44	-4.63%
YoY %	15.26%	28.60%	22.51%	-81.81%	25.75%	81.04%	-	-
Horiz. %	75.21%	65.25%	50.74%	41.42%	227.65%	181.04%	100.00%	-
NAPS	1.4056	1.2831	1.1611	1.1282	1.0211	0.9026	0.865	8.42%
YoY %	9.55%	10.51%	2.92%	10.49%	13.13%	4.35%	-	-
Horiz. %	162.50%	148.34%	134.23%	130.43%	118.05%	104.35%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	2.46	2.95	1.88	3.50	5.20	3.04	3.30	-
P/RPS	1.04	1.13	0.89	1.48	2.01	1.52	2.40	-13.00%
YoY %	-7.96%	26.97%	-39.86%	-26.37%	32.24%	-36.67%	-	-
Horiz. %	43.33%	47.08%	37.08%	61.67%	83.75%	63.33%	100.00%	-
P/EPS	6.42	8.24	5.54	12.19	15.43	10.04	11.65	-9.45%
YoY %	-22.09%	48.74%	-54.55%	-21.00%	53.69%	-13.82%	-	-
Horiz. %	55.11%	70.73%	47.55%	104.64%	132.45%	86.18%	100.00%	-
EY	15.58	12.13	18.04	8.20	6.48	9.96	8.58	10.44%
YoY %	28.44%	-32.76%	120.00%	26.54%	-34.94%	16.08%	-	-
Horiz. %	181.59%	141.38%	210.26%	95.57%	75.52%	116.08%	100.00%	-
DY	6.10	4.41	5.38	2.29	8.46	11.51	5.76	0.95%
YoY %	38.32%	-18.03%	134.93%	-72.93%	-26.50%	99.83%	-	-
Horiz. %	105.90%	76.56%	93.40%	39.76%	146.88%	199.83%	100.00%	-
P/NAPS	0.83	1.09	0.77	1.52	2.49	1.64	1.89	-12.81%
YoY %	-23.85%	41.56%	-49.34%	-38.96%	51.83%	-13.23%	-	-
Horiz. %	43.92%	57.67%	40.74%	80.42%	131.75%	86.77%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	25/08/10	26/08/09	06/08/08	23/08/07	14/09/06	26/08/05	-
Price	1.97	3.26	2.72	2.85	5.95	3.00	3.14	-
P/RPS	0.84	1.25	1.28	1.21	2.30	1.50	2.28	-15.32%
YoY %	-32.80%	-2.34%	5.79%	-47.39%	53.33%	-34.21%	-	-
Horiz. %	36.84%	54.82%	56.14%	53.07%	100.88%	65.79%	100.00%	-
P/EPS	5.14	9.11	8.02	9.93	17.66	9.91	11.09	-12.02%
YoY %	-43.58%	13.59%	-19.23%	-43.77%	78.20%	-10.64%	-	-
Horiz. %	46.35%	82.15%	72.32%	89.54%	159.24%	89.36%	100.00%	-
EY	19.45	10.98	12.47	10.07	5.66	10.09	9.02	13.65%
YoY %	77.14%	-11.95%	23.83%	77.92%	-43.90%	11.86%	-	-
Horiz. %	215.63%	121.73%	138.25%	111.64%	62.75%	111.86%	100.00%	-
DY	7.61	3.99	3.72	2.81	7.39	11.67	6.05	3.89%
YoY %	90.73%	7.26%	32.38%	-61.98%	-36.68%	92.89%	-	-
Horiz. %	125.79%	65.95%	61.49%	46.45%	122.15%	192.89%	100.00%	-
P/NAPS	0.66	1.20	1.11	1.23	2.85	1.62	1.79	-15.31%
YoY %	-45.00%	8.11%	-9.76%	-56.84%	75.93%	-9.50%	-	-
Horiz. %	36.87%	67.04%	62.01%	68.72%	159.22%	90.50%	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