[NAIM] YoY TTM Result on 31-Mar-2009 [#1]

Stock

[NAIM] NAIM HOLDINGS BHD

Announcement Date

26-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -6.53%

YoY- 1.0%

Quarter Report

1Q 2009 Announcement (final).pdf

Latest QR

Upcoming QR

NAIM's Result

NAIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	385,144	610,242	594,966	502,709	627,914	560,988	450,632	-2.58%
YoY %	-36.89%	2.57%	18.35%	-19.94%	11.93%	24.49%	-	-
Horiz. %	85.47%	135.42%	132.03%	111.56%	139.34%	124.49%	100.00%	-
PBT	63,197	129,768	113,201	96,716	122,723	107,931	122,050	-10.38%
YoY %	-51.30%	14.64%	17.04%	-21.19%	13.71%	-11.57%	-	-
Horiz. %	51.78%	106.32%	92.75%	79.24%	100.55%	88.43%	100.00%	-
Tax	-11,144	-33,190	-30,908	-18,873	-44,073	-30,504	-34,067	-16.97%
YoY %	66.42%	-7.38%	-63.77%	57.18%	-44.48%	10.46%	-	-
Horiz. %	32.71%	97.43%	90.73%	55.40%	129.37%	89.54%	100.00%	-
NP	52,053	96,578	82,293	77,843	78,650	77,427	87,983	-8.36%
YoY %	-46.10%	17.36%	5.72%	-1.03%	1.58%	-12.00%	-	-
Horiz. %	59.16%	109.77%	93.53%	88.48%	89.39%	88.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,480	95,983	83,126	75,471	74,724	70,375	79,282	-7.24%
YoY %	-47.41%	15.47%	10.14%	1.00%	6.18%	-11.23%	-	-
Horiz. %	63.67%	121.07%	104.85%	95.19%	94.25%	88.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.63%	25.58%	27.30%	19.51%	35.91%	28.26%	27.91%	-
YoY %	-31.08%	-6.30%	39.93%	-45.67%	27.07%	1.25%	-	-
Horiz. %	63.17%	91.65%	97.81%	69.90%	128.66%	101.25%	100.00%	-
Total Cost	333,091	513,664	512,673	424,866	549,264	483,561	362,649	-1.40%
YoY %	-35.15%	0.19%	20.67%	-22.65%	13.59%	33.34%	-	-
Horiz. %	91.85%	141.64%	141.37%	117.16%	151.46%	133.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	719,839	684,750	629,803	571,761	552,549	501,420	508,420	5.96%
YoY %	5.12%	8.72%	10.15%	3.48%	10.20%	-1.38%	-	-
Horiz. %	141.58%	134.68%	123.87%	112.46%	108.68%	98.62%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	18,951	35,552	30,833	12,131	36,675	127,069	66,217	-18.80%
YoY %	-46.69%	15.31%	154.17%	-66.92%	-71.14%	91.90%	-	-
Horiz. %	28.62%	53.69%	46.56%	18.32%	55.39%	191.90%	100.00%	-
Div Payout %	37.54%	37.04%	37.09%	16.07%	49.08%	180.56%	83.52%	-
YoY %	1.35%	-0.13%	130.80%	-67.26%	-72.82%	116.19%	-	-
Horiz. %	44.95%	44.35%	44.41%	19.24%	58.76%	216.19%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	719,839	684,750	629,803	571,761	552,549	501,420	508,420	5.96%
YoY %	5.12%	8.72%	10.15%	3.48%	10.20%	-1.38%	-	-
Horiz. %	141.58%	134.68%	123.87%	112.46%	108.68%	98.62%	100.00%	-
NOSH	236,789	236,937	236,768	237,245	244,490	244,595	244,432	-0.52%
YoY %	-0.06%	0.07%	-0.20%	-2.96%	-0.04%	0.07%	-	-
Horiz. %	96.87%	96.93%	96.86%	97.06%	100.02%	100.07%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	13.52%	15.83%	13.83%	15.48%	12.53%	13.80%	19.52%	-
YoY %	-14.59%	14.46%	-10.66%	23.54%	-9.20%	-29.30%	-	-
Horiz. %	69.26%	81.10%	70.85%	79.30%	64.19%	70.70%	100.00%	-
ROE	7.01%	14.02%	13.20%	13.20%	13.52%	14.04%	15.59%	-
YoY %	-50.00%	6.21%	0.00%	-2.37%	-3.70%	-9.94%	-	-
Horiz. %	44.96%	89.93%	84.67%	84.67%	86.72%	90.06%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	162.65	257.55	251.29	211.89	256.83	229.35	184.36	-2.06%
YoY %	-36.85%	2.49%	18.59%	-17.50%	11.98%	24.40%	-	-
Horiz. %	88.22%	139.70%	136.30%	114.93%	139.31%	124.40%	100.00%	-
EPS	21.32	40.51	35.11	31.81	30.56	28.77	32.44	-6.75%
YoY %	-47.37%	15.38%	10.37%	4.09%	6.22%	-11.31%	-	-
Horiz. %	65.72%	124.88%	108.23%	98.06%	94.20%	88.69%	100.00%	-
DPS	8.00	15.00	13.00	5.11	15.00	52.00	27.00	-18.33%
YoY %	-46.67%	15.38%	154.40%	-65.93%	-71.15%	92.59%	-	-
Horiz. %	29.63%	55.56%	48.15%	18.93%	55.56%	192.59%	100.00%	-
NAPS	3.04	2.89	2.66	2.41	2.26	2.05	2.08	6.52%
YoY %	5.19%	8.65%	10.37%	6.64%	10.24%	-1.44%	-	-
Horiz. %	146.15%	138.94%	127.88%	115.87%	108.65%	98.56%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 237,245
RPS	74.96	118.77	115.80	97.84	122.21	109.18	87.71	-2.58%
YoY %	-36.89%	2.56%	18.36%	-19.94%	11.93%	24.48%	-	-
Horiz. %	85.46%	135.41%	132.03%	111.55%	139.33%	124.48%	100.00%	-
EPS	9.82	18.68	16.18	14.69	14.54	13.70	15.43	-7.24%
YoY %	-47.43%	15.45%	10.14%	1.03%	6.13%	-11.21%	-	-
Horiz. %	63.64%	121.06%	104.86%	95.20%	94.23%	88.79%	100.00%	-
DPS	3.69	6.92	6.00	2.36	7.14	24.73	12.89	-18.80%
YoY %	-46.68%	15.33%	154.24%	-66.95%	-71.13%	91.85%	-	-
Horiz. %	28.63%	53.69%	46.55%	18.31%	55.39%	191.85%	100.00%	-
NAPS	1.401	1.3327	1.2258	1.1128	1.0754	0.9759	0.9895	5.96%
YoY %	5.12%	8.72%	10.15%	3.48%	10.20%	-1.37%	-	-
Horiz. %	141.59%	134.68%	123.88%	112.46%	108.68%	98.63%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	1.88	3.08	3.46	1.14	3.76	4.00	3.30	-
P/RPS	1.16	1.20	1.38	0.54	1.46	1.74	1.79	-6.96%
YoY %	-3.33%	-13.04%	155.56%	-63.01%	-16.09%	-2.79%	-	-
Horiz. %	64.80%	67.04%	77.09%	30.17%	81.56%	97.21%	100.00%	-
P/EPS	8.82	7.60	9.86	3.58	12.30	13.90	10.17	-2.34%
YoY %	16.05%	-22.92%	175.42%	-70.89%	-11.51%	36.68%	-	-
Horiz. %	86.73%	74.73%	96.95%	35.20%	120.94%	136.68%	100.00%	-
EY	11.34	13.15	10.15	27.90	8.13	7.19	9.83	2.40%
YoY %	-13.76%	29.56%	-63.62%	243.17%	13.07%	-26.86%	-	-
Horiz. %	115.36%	133.77%	103.26%	283.83%	82.71%	73.14%	100.00%	-
DY	4.26	4.87	3.76	4.49	3.99	13.00	8.18	-10.29%
YoY %	-12.53%	29.52%	-16.26%	12.53%	-69.31%	58.92%	-	-
Horiz. %	52.08%	59.54%	45.97%	54.89%	48.78%	158.92%	100.00%	-
P/NAPS	0.62	1.07	1.30	0.47	1.66	1.95	1.59	-14.51%
YoY %	-42.06%	-17.69%	176.60%	-71.69%	-14.87%	22.64%	-	-
Horiz. %	38.99%	67.30%	81.76%	29.56%	104.40%	122.64%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	25/05/12	26/05/11	26/05/10	26/05/09	24/04/08	27/04/07	08/05/06	-
Price	1.72	2.51	2.68	1.83	4.02	4.20	3.54	-
P/RPS	1.06	0.97	1.07	0.86	1.57	1.83	1.92	-9.41%
YoY %	9.28%	-9.35%	24.42%	-45.22%	-14.21%	-4.69%	-	-
Horiz. %	55.21%	50.52%	55.73%	44.79%	81.77%	95.31%	100.00%	-
P/EPS	8.07	6.20	7.63	5.75	13.15	14.60	10.91	-4.89%
YoY %	30.16%	-18.74%	32.70%	-56.27%	-9.93%	33.82%	-	-
Horiz. %	73.97%	56.83%	69.94%	52.70%	120.53%	133.82%	100.00%	-
EY	12.39	16.14	13.10	17.38	7.60	6.85	9.16	5.15%
YoY %	-23.23%	23.21%	-24.63%	128.68%	10.95%	-25.22%	-	-
Horiz. %	135.26%	176.20%	143.01%	189.74%	82.97%	74.78%	100.00%	-
DY	4.65	5.98	4.85	2.79	3.73	12.38	7.63	-7.91%
YoY %	-22.24%	23.30%	73.84%	-25.20%	-69.87%	62.25%	-	-
Horiz. %	60.94%	78.37%	63.56%	36.57%	48.89%	162.25%	100.00%	-
P/NAPS	0.57	0.87	1.01	0.76	1.78	2.05	1.70	-16.63%
YoY %	-34.48%	-13.86%	32.89%	-57.30%	-13.17%	20.59%	-	-
Horiz. %	33.53%	51.18%	59.41%	44.71%	104.71%	120.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos