[NAIM] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 9.91%
YoY- 172.73%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 646,024 525,997 423,094 343,710 154,663 42.92%
PBT 126,325 104,849 123,128 114,964 42,268 31.45%
Tax -46,187 -29,420 -34,153 -45,468 -18,021 26.50%
NP 80,138 75,429 88,975 69,496 24,247 34.80%
-
NP to SH 76,274 66,229 79,145 69,496 25,482 31.50%
-
Tax Rate 36.56% 28.06% 27.74% 39.55% 42.64% -
Total Cost 565,886 450,568 334,119 274,214 130,416 44.29%
-
Net Worth 488,765 244,400 244,695 393,266 214,112 22.90%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 53,797 146,612 29,553 29,930 28,531 17.16%
Div Payout % 70.53% 221.37% 37.34% 43.07% 111.97% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 488,765 244,400 244,695 393,266 214,112 22.90%
NOSH 244,382 244,400 244,695 248,902 214,112 3.35%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.40% 14.34% 21.03% 20.22% 15.68% -
ROE 15.61% 27.10% 32.34% 17.67% 11.90% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 264.35 215.22 172.91 138.09 72.23 38.28%
EPS 31.21 27.10 32.34 27.92 11.90 27.23%
DPS 22.00 60.00 12.00 12.00 13.33 13.33%
NAPS 2.00 1.00 1.00 1.58 1.00 18.90%
Adjusted Per Share Value based on latest NOSH - 248,902
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 129.06 105.09 84.53 68.67 30.90 42.92%
EPS 15.24 13.23 15.81 13.88 5.09 31.51%
DPS 10.75 29.29 5.90 5.98 5.70 17.17%
NAPS 0.9765 0.4883 0.4889 0.7857 0.4278 22.89%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 4.72 3.12 2.98 3.20 3.04 -
P/RPS 1.79 1.45 1.72 2.32 4.21 -19.23%
P/EPS 15.12 11.51 9.21 11.46 25.54 -12.27%
EY 6.61 8.69 10.85 8.73 3.91 14.01%
DY 4.66 19.23 4.03 3.75 4.38 1.56%
P/NAPS 2.36 3.12 2.98 2.03 3.04 -6.12%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 28/02/08 26/02/07 20/03/06 17/02/05 - -
Price 3.72 4.50 3.38 3.16 0.00 -
P/RPS 1.41 2.09 1.95 2.29 0.00 -
P/EPS 11.92 16.61 10.45 11.32 0.00 -
EY 8.39 6.02 9.57 8.84 0.00 -
DY 5.91 13.33 3.55 3.80 0.00 -
P/NAPS 1.86 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