[NAIM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 17.17%
YoY- 91.92%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 505,859 313,765 128,904 492,782 348,158 214,747 94,155 206.44%
PBT 87,429 62,932 51,395 112,861 90,304 59,738 22,983 143.48%
Tax -16,807 -11,777 -9,494 -17,661 -10,661 -10,035 -6,125 95.87%
NP 70,622 51,155 41,901 95,200 79,643 49,703 16,858 159.64%
-
NP to SH 69,110 50,244 41,160 89,490 76,375 47,320 16,078 164.13%
-
Tax Rate 19.22% 18.71% 18.47% 15.65% 11.81% 16.80% 26.65% -
Total Cost 435,237 262,610 87,003 397,582 268,515 165,044 77,297 216.16%
-
Net Worth 833,963 814,895 805,664 789,089 770,148 744,040 719,839 10.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 7,107 - - 18,957 7,109 14,217 - -
Div Payout % 10.28% - - 21.18% 9.31% 30.05% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 833,963 814,895 805,664 789,089 770,148 744,040 719,839 10.29%
NOSH 236,921 236,888 236,960 236,963 236,968 236,955 236,789 0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.96% 16.30% 32.51% 19.32% 22.88% 23.14% 17.90% -
ROE 8.29% 6.17% 5.11% 11.34% 9.92% 6.36% 2.23% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 213.51 132.45 54.40 207.96 146.92 90.63 39.76 206.34%
EPS 29.17 21.21 17.37 37.77 32.23 19.97 6.79 164.03%
DPS 3.00 0.00 0.00 8.00 3.00 6.00 0.00 -
NAPS 3.52 3.44 3.40 3.33 3.25 3.14 3.04 10.25%
Adjusted Per Share Value based on latest NOSH - 236,931
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 98.45 61.07 25.09 95.91 67.76 41.80 18.33 206.37%
EPS 13.45 9.78 8.01 17.42 14.86 9.21 3.13 164.07%
DPS 1.38 0.00 0.00 3.69 1.38 2.77 0.00 -
NAPS 1.6231 1.586 1.5681 1.5358 1.4989 1.4481 1.401 10.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.60 3.96 2.17 1.76 1.78 1.73 1.88 -
P/RPS 1.69 2.99 3.99 0.85 1.21 1.91 4.73 -49.61%
P/EPS 12.34 18.67 12.49 4.66 5.52 8.66 27.69 -41.62%
EY 8.10 5.36 8.00 21.46 18.11 11.54 3.61 71.30%
DY 0.83 0.00 0.00 4.55 1.69 3.47 0.00 -
P/NAPS 1.02 1.15 0.64 0.53 0.55 0.55 0.62 39.31%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 27/05/13 27/02/13 29/11/12 30/08/12 25/05/12 -
Price 3.58 3.44 3.85 1.92 1.85 1.87 1.72 -
P/RPS 1.68 2.60 7.08 0.92 1.26 2.06 4.33 -46.77%
P/EPS 12.27 16.22 22.16 5.08 5.74 9.36 25.33 -38.29%
EY 8.15 6.17 4.51 19.67 17.42 10.68 3.95 62.00%
DY 0.84 0.00 0.00 4.17 1.62 3.21 0.00 -
P/NAPS 1.02 1.00 1.13 0.58 0.57 0.60 0.57 47.34%

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