[NAIM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 37.55%
YoY- -9.51%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 312,159 154,052 711,461 505,859 313,765 128,904 492,782 -26.30%
PBT 139,077 101,858 252,611 87,429 62,932 51,395 112,861 14.98%
Tax -14,957 -6,158 -14,344 -16,807 -11,777 -9,494 -17,661 -10.51%
NP 124,120 95,700 238,267 70,622 51,155 41,901 95,200 19.40%
-
NP to SH 124,578 95,815 235,725 69,110 50,244 41,160 89,490 24.75%
-
Tax Rate 10.75% 6.05% 5.68% 19.22% 18.71% 18.47% 15.65% -
Total Cost 188,039 58,352 473,194 435,237 262,610 87,003 397,582 -39.37%
-
Net Worth 1,101,726 1,075,667 985,673 833,963 814,895 805,664 789,089 24.99%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 7,108 7,107 - - 18,957 -
Div Payout % - - 3.02% 10.28% - - 21.18% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,101,726 1,075,667 985,673 833,963 814,895 805,664 789,089 24.99%
NOSH 236,930 236,931 236,940 236,921 236,888 236,960 236,963 -0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 39.76% 62.12% 33.49% 13.96% 16.30% 32.51% 19.32% -
ROE 11.31% 8.91% 23.92% 8.29% 6.17% 5.11% 11.34% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 131.75 65.02 300.27 213.51 132.45 54.40 207.96 -26.29%
EPS 52.58 40.44 99.49 29.17 21.21 17.37 37.77 24.75%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 8.00 -
NAPS 4.65 4.54 4.16 3.52 3.44 3.40 3.33 25.00%
Adjusted Per Share Value based on latest NOSH - 237,010
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 62.36 30.78 142.14 101.06 62.68 25.75 98.45 -26.30%
EPS 24.89 19.14 47.09 13.81 10.04 8.22 17.88 24.74%
DPS 0.00 0.00 1.42 1.42 0.00 0.00 3.79 -
NAPS 2.2011 2.149 1.9692 1.6661 1.628 1.6096 1.5765 24.99%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.29 3.42 3.65 3.60 3.96 2.17 1.76 -
P/RPS 3.26 5.26 1.22 1.69 2.99 3.99 0.85 145.62%
P/EPS 8.16 8.46 3.67 12.34 18.67 12.49 4.66 45.42%
EY 12.26 11.82 27.26 8.10 5.36 8.00 21.46 -31.22%
DY 0.00 0.00 0.82 0.83 0.00 0.00 4.55 -
P/NAPS 0.92 0.75 0.88 1.02 1.15 0.64 0.53 44.58%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 28/05/14 27/02/14 28/11/13 28/08/13 27/05/13 27/02/13 -
Price 3.79 3.91 3.44 3.58 3.44 3.85 1.92 -
P/RPS 2.88 6.01 1.15 1.68 2.60 7.08 0.92 114.44%
P/EPS 7.21 9.67 3.46 12.27 16.22 22.16 5.08 26.37%
EY 13.87 10.34 28.92 8.15 6.17 4.51 19.67 -20.82%
DY 0.00 0.00 0.87 0.84 0.00 0.00 4.17 -
P/NAPS 0.82 0.86 0.83 1.02 1.00 1.13 0.58 26.04%

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