[NAIM] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -13.17%
YoY- -16.32%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 566,920 523,717 646,024 525,997 423,094 343,710 154,663 24.14%
PBT 115,532 104,304 126,325 104,849 123,128 114,964 42,268 18.22%
Tax -30,542 -21,237 -46,187 -29,420 -34,153 -45,468 -18,021 9.18%
NP 84,990 83,067 80,138 75,429 88,975 69,496 24,247 23.22%
-
NP to SH 84,981 80,747 76,274 66,229 79,145 69,496 25,482 22.20%
-
Tax Rate 26.44% 20.36% 36.56% 28.06% 27.74% 39.55% 42.64% -
Total Cost 481,930 440,650 565,886 450,568 334,119 274,214 130,416 24.31%
-
Net Worth 474,274 485,260 488,765 244,400 244,695 393,266 214,112 14.15%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 30,833 12,131 53,797 146,612 29,553 29,930 28,531 1.30%
Div Payout % 36.28% 15.02% 70.53% 221.37% 37.34% 43.07% 111.97% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 474,274 485,260 488,765 244,400 244,695 393,266 214,112 14.15%
NOSH 237,137 242,630 244,382 244,400 244,695 248,902 214,112 1.71%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.99% 15.86% 12.40% 14.34% 21.03% 20.22% 15.68% -
ROE 17.92% 16.64% 15.61% 27.10% 32.34% 17.67% 11.90% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 239.07 215.85 264.35 215.22 172.91 138.09 72.23 22.05%
EPS 35.84 33.28 31.21 27.10 32.34 27.92 11.90 20.15%
DPS 13.00 5.00 22.00 60.00 12.00 12.00 13.33 -0.41%
NAPS 2.00 2.00 2.00 1.00 1.00 1.58 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 244,400
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 110.34 101.93 125.73 102.37 82.35 66.90 30.10 24.14%
EPS 16.54 15.72 14.85 12.89 15.40 13.53 4.96 22.20%
DPS 6.00 2.36 10.47 28.53 5.75 5.83 5.55 1.30%
NAPS 0.9231 0.9445 0.9513 0.4757 0.4762 0.7654 0.4167 14.16%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.94 1.44 4.72 3.12 2.98 3.20 3.04 -
P/RPS 1.23 0.67 1.79 1.45 1.72 2.32 4.21 -18.52%
P/EPS 8.20 4.33 15.12 11.51 9.21 11.46 25.54 -17.23%
EY 12.19 23.11 6.61 8.69 10.85 8.73 3.91 20.84%
DY 4.42 3.47 4.66 19.23 4.03 3.75 4.38 0.15%
P/NAPS 1.47 0.72 2.36 3.12 2.98 2.03 3.04 -11.39%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 28/02/08 26/02/07 20/03/06 17/02/05 - -
Price 3.38 1.23 3.72 4.50 3.38 3.16 0.00 -
P/RPS 1.41 0.57 1.41 2.09 1.95 2.29 0.00 -
P/EPS 9.43 3.70 11.92 16.61 10.45 11.32 0.00 -
EY 10.60 27.06 8.39 6.02 9.57 8.84 0.00 -
DY 3.85 4.07 5.91 13.33 3.55 3.80 0.00 -
P/NAPS 1.69 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