[NAIM] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 6.26%
YoY- -11.23%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 594,966 502,709 627,914 560,988 450,632 319,098 251,171 15.44%
PBT 113,201 96,716 122,723 107,931 122,050 113,350 74,618 7.18%
Tax -30,908 -18,873 -44,073 -30,504 -34,067 -40,965 -30,766 0.07%
NP 82,293 77,843 78,650 77,427 87,983 72,385 43,852 11.05%
-
NP to SH 83,126 75,471 74,724 70,375 79,282 68,282 45,087 10.72%
-
Tax Rate 27.30% 19.51% 35.91% 28.26% 27.91% 36.14% 41.23% -
Total Cost 512,673 424,866 549,264 483,561 362,649 246,713 207,319 16.27%
-
Net Worth 629,803 571,761 552,549 501,420 508,420 430,690 400,102 7.85%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 30,833 12,131 36,675 127,069 66,217 29,930 28,531 1.30%
Div Payout % 37.09% 16.07% 49.08% 180.56% 83.52% 43.83% 63.28% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 629,803 571,761 552,549 501,420 508,420 430,690 400,102 7.85%
NOSH 236,768 237,245 244,490 244,595 244,432 247,523 250,063 -0.90%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 13.83% 15.48% 12.53% 13.80% 19.52% 22.68% 17.46% -
ROE 13.20% 13.20% 13.52% 14.04% 15.59% 15.85% 11.27% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 251.29 211.89 256.83 229.35 184.36 128.92 100.44 16.50%
EPS 35.11 31.81 30.56 28.77 32.44 27.59 18.03 11.74%
DPS 13.00 5.11 15.00 52.00 27.00 12.00 11.41 2.19%
NAPS 2.66 2.41 2.26 2.05 2.08 1.74 1.60 8.83%
Adjusted Per Share Value based on latest NOSH - 244,595
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 115.80 97.84 122.21 109.18 87.71 62.11 48.89 15.44%
EPS 16.18 14.69 14.54 13.70 15.43 13.29 8.78 10.72%
DPS 6.00 2.36 7.14 24.73 12.89 5.83 5.55 1.30%
NAPS 1.2258 1.1128 1.0754 0.9759 0.9895 0.8382 0.7787 7.85%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.46 1.14 3.76 4.00 3.30 3.16 4.00 -
P/RPS 1.38 0.54 1.46 1.74 1.79 2.45 3.98 -16.17%
P/EPS 9.86 3.58 12.30 13.90 10.17 11.46 22.19 -12.63%
EY 10.15 27.90 8.13 7.19 9.83 8.73 4.51 14.46%
DY 3.76 4.49 3.99 13.00 8.18 3.80 2.85 4.72%
P/NAPS 1.30 0.47 1.66 1.95 1.59 1.82 2.50 -10.32%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 26/05/09 24/04/08 27/04/07 08/05/06 25/05/05 - -
Price 2.68 1.83 4.02 4.20 3.54 3.22 0.00 -
P/RPS 1.07 0.86 1.57 1.83 1.92 2.50 0.00 -
P/EPS 7.63 5.75 13.15 14.60 10.91 11.67 0.00 -
EY 13.10 17.38 7.60 6.85 9.16 8.57 0.00 -
DY 4.85 2.79 3.73 12.38 7.63 3.73 0.00 -
P/NAPS 1.01 0.76 1.78 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