[NAIM] YoY TTM 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- 89.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 525,997 423,094 343,710 154,663 50.32%
PBT 104,849 123,128 114,964 42,268 35.33%
Tax -29,420 -34,153 -45,468 -18,021 17.73%
NP 75,429 88,975 69,496 24,247 45.92%
-
NP to SH 66,229 79,145 69,496 25,482 37.45%
-
Tax Rate 28.06% 27.74% 39.55% 42.64% -
Total Cost 450,568 334,119 274,214 130,416 51.11%
-
Net Worth 244,400 244,695 393,266 214,112 4.50%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 146,612 29,553 29,930 28,531 72.47%
Div Payout % 221.37% 37.34% 43.07% 111.97% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 244,400 244,695 393,266 214,112 4.50%
NOSH 244,400 244,695 248,902 214,112 4.50%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.34% 21.03% 20.22% 15.68% -
ROE 27.10% 32.34% 17.67% 11.90% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 215.22 172.91 138.09 72.23 43.85%
EPS 27.10 32.34 27.92 11.90 31.53%
DPS 60.00 12.00 12.00 13.33 65.03%
NAPS 1.00 1.00 1.58 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 214,112
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 102.37 82.35 66.90 30.10 50.32%
EPS 12.89 15.40 13.53 4.96 37.44%
DPS 28.53 5.75 5.83 5.55 72.49%
NAPS 0.4757 0.4762 0.7654 0.4167 4.50%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.12 2.98 3.20 3.04 -
P/RPS 1.45 1.72 2.32 4.21 -29.88%
P/EPS 11.51 9.21 11.46 25.54 -23.31%
EY 8.69 10.85 8.73 3.91 30.46%
DY 19.23 4.03 3.75 4.38 63.67%
P/NAPS 3.12 2.98 2.03 3.04 0.86%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 26/02/07 20/03/06 17/02/05 - -
Price 4.50 3.38 3.16 0.00 -
P/RPS 2.09 1.95 2.29 0.00 -
P/EPS 16.61 10.45 11.32 0.00 -
EY 6.02 9.57 8.84 0.00 -
DY 13.33 3.55 3.80 0.00 -
P/NAPS 4.50 3.38 2.00 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