[NAIM] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 8.09%
YoY- 34.16%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 441,265 511,187 613,101 517,235 564,824 658,504 509,170 -2.35%
PBT 96,416 83,467 129,894 114,956 105,498 129,877 117,993 -3.30%
Tax -10,530 -19,071 -31,289 -26,233 -36,969 -37,436 -33,945 -17.70%
NP 85,886 64,396 98,605 88,723 68,529 92,441 84,048 0.36%
-
NP to SH 81,360 64,097 100,379 86,987 64,836 87,267 76,278 1.07%
-
Tax Rate 10.92% 22.85% 24.09% 22.82% 35.04% 28.82% 28.77% -
Total Cost 355,379 446,791 514,496 428,512 496,295 566,063 425,122 -2.93%
-
Net Worth 770,218 703,265 665,838 595,387 550,500 530,482 466,733 8.69%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 7,107 23,700 35,553 31,108 - 90,457 122,187 -37.72%
Div Payout % 8.74% 36.98% 35.42% 35.76% - 103.66% 160.19% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 770,218 703,265 665,838 595,387 550,500 530,482 466,733 8.69%
NOSH 236,990 236,789 236,953 237,206 243,584 244,461 244,363 -0.50%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 19.46% 12.60% 16.08% 17.15% 12.13% 14.04% 16.51% -
ROE 10.56% 9.11% 15.08% 14.61% 11.78% 16.45% 16.34% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 186.20 215.88 258.74 218.05 231.88 269.37 208.37 -1.85%
EPS 34.33 27.07 42.36 36.67 26.62 35.70 31.22 1.59%
DPS 3.00 10.00 15.00 13.11 0.00 37.00 50.00 -37.40%
NAPS 3.25 2.97 2.81 2.51 2.26 2.17 1.91 9.25%
Adjusted Per Share Value based on latest NOSH - 237,206
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 85.88 99.49 119.33 100.67 109.93 128.16 99.10 -2.35%
EPS 15.83 12.48 19.54 16.93 12.62 16.98 14.85 1.06%
DPS 1.38 4.61 6.92 6.05 0.00 17.61 23.78 -37.75%
NAPS 1.4991 1.3688 1.2959 1.1588 1.0714 1.0325 0.9084 8.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.78 1.68 3.52 2.88 2.82 5.85 3.00 -
P/RPS 0.96 0.78 1.36 1.32 1.22 2.17 1.44 -6.52%
P/EPS 5.18 6.21 8.31 7.85 10.59 16.39 9.61 -9.77%
EY 19.29 16.11 12.03 12.73 9.44 6.10 10.41 10.81%
DY 1.69 5.95 4.26 4.55 0.00 6.32 16.67 -31.69%
P/NAPS 0.55 0.57 1.25 1.15 1.25 2.70 1.57 -16.02%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 24/11/10 17/11/09 31/10/08 14/11/07 16/10/06 -
Price 1.85 1.76 3.46 2.95 2.35 5.35 3.00 -
P/RPS 0.99 0.82 1.34 1.35 1.01 1.99 1.44 -6.04%
P/EPS 5.39 6.50 8.17 8.04 8.83 14.99 9.61 -9.17%
EY 18.56 15.38 12.24 12.43 11.33 6.67 10.41 10.10%
DY 1.62 5.68 4.34 4.45 0.00 6.92 16.67 -32.17%
P/NAPS 0.57 0.59 1.23 1.18 1.04 2.47 1.57 -15.52%

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