[NAIM] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 76.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 560,988 450,632 319,098 251,171 30.71%
PBT 107,931 122,050 113,350 74,618 13.09%
Tax -30,504 -34,067 -40,965 -30,766 -0.28%
NP 77,427 87,983 72,385 43,852 20.86%
-
NP to SH 70,375 79,282 68,282 45,087 15.99%
-
Tax Rate 28.26% 27.91% 36.14% 41.23% -
Total Cost 483,561 362,649 246,713 207,319 32.61%
-
Net Worth 501,420 508,420 430,690 400,102 7.81%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 127,069 66,217 29,930 28,531 64.52%
Div Payout % 180.56% 83.52% 43.83% 63.28% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 501,420 508,420 430,690 400,102 7.81%
NOSH 244,595 244,432 247,523 250,063 -0.73%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 13.80% 19.52% 22.68% 17.46% -
ROE 14.04% 15.59% 15.85% 11.27% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 229.35 184.36 128.92 100.44 31.68%
EPS 28.77 32.44 27.59 18.03 16.85%
DPS 52.00 27.00 12.00 11.41 65.79%
NAPS 2.05 2.08 1.74 1.60 8.61%
Adjusted Per Share Value based on latest NOSH - 250,063
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 109.18 87.71 62.11 48.89 30.70%
EPS 13.70 15.43 13.29 8.78 15.98%
DPS 24.73 12.89 5.83 5.55 64.55%
NAPS 0.9759 0.9895 0.8382 0.7787 7.81%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.00 3.30 3.16 4.00 -
P/RPS 1.74 1.79 2.45 3.98 -24.10%
P/EPS 13.90 10.17 11.46 22.19 -14.43%
EY 7.19 9.83 8.73 4.51 16.82%
DY 13.00 8.18 3.80 2.85 65.84%
P/NAPS 1.95 1.59 1.82 2.50 -7.94%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/04/07 08/05/06 25/05/05 - -
Price 4.20 3.54 3.22 0.00 -
P/RPS 1.83 1.92 2.50 0.00 -
P/EPS 14.60 10.91 11.67 0.00 -
EY 6.85 9.16 8.57 0.00 -
DY 12.38 7.63 3.73 0.00 -
P/NAPS 2.05 1.70 1.85 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