[NAIM] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 11.97%
YoY- -52.3%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 348,158 214,747 94,155 411,893 318,786 224,396 120,904 102.01%
PBT 90,304 59,738 22,983 57,158 51,046 38,490 16,944 204.18%
Tax -10,661 -10,035 -6,125 -9,011 -9,142 -6,453 -3,992 92.14%
NP 79,643 49,703 16,858 48,147 41,904 32,037 12,952 234.53%
-
NP to SH 76,375 47,320 16,078 46,628 41,643 31,390 12,226 238.06%
-
Tax Rate 11.81% 16.80% 26.65% 15.77% 17.91% 16.77% 23.56% -
Total Cost 268,515 165,044 77,297 363,746 276,882 192,359 107,952 83.27%
-
Net Worth 770,148 744,040 719,839 708,630 703,525 703,609 684,750 8.12%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 7,109 14,217 - 18,960 11,843 11,845 - -
Div Payout % 9.31% 30.05% - 40.66% 28.44% 37.74% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 770,148 744,040 719,839 708,630 703,525 703,609 684,750 8.12%
NOSH 236,968 236,955 236,789 237,000 236,877 236,885 236,937 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 22.88% 23.14% 17.90% 11.69% 13.14% 14.28% 10.71% -
ROE 9.92% 6.36% 2.23% 6.58% 5.92% 4.46% 1.79% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 146.92 90.63 39.76 173.79 134.58 94.72 51.03 101.99%
EPS 32.23 19.97 6.79 19.68 17.58 13.25 5.16 238.03%
DPS 3.00 6.00 0.00 8.00 5.00 5.00 0.00 -
NAPS 3.25 3.14 3.04 2.99 2.97 2.97 2.89 8.11%
Adjusted Per Share Value based on latest NOSH - 236,905
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 69.56 42.90 18.81 82.29 63.69 44.83 24.15 102.04%
EPS 15.26 9.45 3.21 9.32 8.32 6.27 2.44 238.31%
DPS 1.42 2.84 0.00 3.79 2.37 2.37 0.00 -
NAPS 1.5386 1.4865 1.4381 1.4157 1.4055 1.4057 1.368 8.12%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.78 1.73 1.88 1.64 1.68 2.46 3.08 -
P/RPS 1.21 1.91 4.73 0.94 1.25 2.60 6.04 -65.66%
P/EPS 5.52 8.66 27.69 8.34 9.56 18.57 59.69 -79.46%
EY 18.11 11.54 3.61 12.00 10.46 5.39 1.68 385.87%
DY 1.69 3.47 0.00 4.88 2.98 2.03 0.00 -
P/NAPS 0.55 0.55 0.62 0.55 0.57 0.83 1.07 -35.75%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 25/05/12 29/02/12 24/11/11 25/08/11 26/05/11 -
Price 1.85 1.87 1.72 2.21 1.76 1.97 2.51 -
P/RPS 1.26 2.06 4.33 1.27 1.31 2.08 4.92 -59.57%
P/EPS 5.74 9.36 25.33 11.23 10.01 14.87 48.64 -75.84%
EY 17.42 10.68 3.95 8.90 9.99 6.73 2.06 313.45%
DY 1.62 3.21 0.00 3.62 2.84 2.54 0.00 -
P/NAPS 0.57 0.60 0.57 0.74 0.59 0.66 0.87 -24.50%

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