[NAIM] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
20-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 21.33%
YoY- 13.88%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 523,717 646,024 525,997 423,094 343,710 154,663 27.59%
PBT 104,304 126,325 104,849 123,128 114,964 42,268 19.77%
Tax -21,237 -46,187 -29,420 -34,153 -45,468 -18,021 3.33%
NP 83,067 80,138 75,429 88,975 69,496 24,247 27.89%
-
NP to SH 80,747 76,274 66,229 79,145 69,496 25,482 25.91%
-
Tax Rate 20.36% 36.56% 28.06% 27.74% 39.55% 42.64% -
Total Cost 440,650 565,886 450,568 334,119 274,214 130,416 27.53%
-
Net Worth 485,260 488,765 244,400 244,695 393,266 214,112 17.75%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 12,131 53,797 146,612 29,553 29,930 28,531 -15.70%
Div Payout % 15.02% 70.53% 221.37% 37.34% 43.07% 111.97% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 485,260 488,765 244,400 244,695 393,266 214,112 17.75%
NOSH 242,630 244,382 244,400 244,695 248,902 214,112 2.52%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 15.86% 12.40% 14.34% 21.03% 20.22% 15.68% -
ROE 16.64% 15.61% 27.10% 32.34% 17.67% 11.90% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 215.85 264.35 215.22 172.91 138.09 72.23 24.44%
EPS 33.28 31.21 27.10 32.34 27.92 11.90 22.80%
DPS 5.00 22.00 60.00 12.00 12.00 13.33 -17.79%
NAPS 2.00 2.00 1.00 1.00 1.58 1.00 14.85%
Adjusted Per Share Value based on latest NOSH - 244,695
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 104.63 129.06 105.09 84.53 68.67 30.90 27.59%
EPS 16.13 15.24 13.23 15.81 13.88 5.09 25.91%
DPS 2.42 10.75 29.29 5.90 5.98 5.70 -15.73%
NAPS 0.9695 0.9765 0.4883 0.4889 0.7857 0.4278 17.75%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.44 4.72 3.12 2.98 3.20 3.04 -
P/RPS 0.67 1.79 1.45 1.72 2.32 4.21 -30.73%
P/EPS 4.33 15.12 11.51 9.21 11.46 25.54 -29.85%
EY 23.11 6.61 8.69 10.85 8.73 3.91 42.61%
DY 3.47 4.66 19.23 4.03 3.75 4.38 -4.54%
P/NAPS 0.72 2.36 3.12 2.98 2.03 3.04 -25.00%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/09 28/02/08 26/02/07 20/03/06 17/02/05 - -
Price 1.23 3.72 4.50 3.38 3.16 0.00 -
P/RPS 0.57 1.41 2.09 1.95 2.29 0.00 -
P/EPS 3.70 11.92 16.61 10.45 11.32 0.00 -
EY 27.06 8.39 6.02 9.57 8.84 0.00 -
DY 4.07 5.91 13.33 3.55 3.80 0.00 -
P/NAPS 0.62 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