[NAIM] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -7.0%
YoY- 183.38%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 184,861 128,904 144,624 133,411 120,592 94,155 93,107 58.03%
PBT 11,537 51,395 22,557 30,566 36,755 22,983 6,112 52.79%
Tax -2,283 -9,494 -7,000 -626 -3,910 -6,125 131 -
NP 9,254 41,901 15,557 29,940 32,845 16,858 6,243 30.03%
-
NP to SH 9,084 41,160 13,115 29,055 31,242 16,078 4,985 49.24%
-
Tax Rate 19.79% 18.47% 31.03% 2.05% 10.64% 26.65% -2.14% -
Total Cost 175,607 87,003 129,067 103,471 87,747 77,297 86,864 59.95%
-
Net Worth 815,899 805,664 710,793 770,218 743,744 719,839 473,811 43.71%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 11,846 - 14,211 - 7,107 -
Div Payout % - - 90.33% - 45.49% - 142.57% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 815,899 805,664 710,793 770,218 743,744 719,839 473,811 43.71%
NOSH 237,180 236,960 236,931 236,990 236,861 236,789 236,905 0.07%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.01% 32.51% 10.76% 22.44% 27.24% 17.90% 6.71% -
ROE 1.11% 5.11% 1.85% 3.77% 4.20% 2.23% 1.05% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 77.94 54.40 61.04 56.29 50.91 39.76 39.30 57.91%
EPS 3.83 17.37 5.54 12.26 13.19 6.79 2.10 49.32%
DPS 0.00 0.00 5.00 0.00 6.00 0.00 3.00 -
NAPS 3.44 3.40 3.00 3.25 3.14 3.04 2.00 43.60%
Adjusted Per Share Value based on latest NOSH - 236,990
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 35.98 25.09 28.15 25.97 23.47 18.33 18.12 58.04%
EPS 1.77 8.01 2.55 5.65 6.08 3.13 0.97 49.38%
DPS 0.00 0.00 2.31 0.00 2.77 0.00 1.38 -
NAPS 1.588 1.5681 1.3834 1.4991 1.4475 1.401 0.9222 43.71%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.96 2.17 1.76 1.78 1.73 1.88 1.64 -
P/RPS 5.08 3.99 2.88 3.16 3.40 4.73 4.17 14.07%
P/EPS 103.39 12.49 31.80 14.52 13.12 27.69 77.94 20.74%
EY 0.97 8.00 3.15 6.89 7.62 3.61 1.28 -16.89%
DY 0.00 0.00 2.84 0.00 3.47 0.00 1.83 -
P/NAPS 1.15 0.64 0.59 0.55 0.55 0.62 0.82 25.31%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 27/05/13 27/02/13 29/11/12 30/08/12 25/05/12 29/02/12 -
Price 3.44 3.85 1.92 1.85 1.87 1.72 2.21 -
P/RPS 4.41 7.08 3.15 3.29 3.67 4.33 5.62 -14.93%
P/EPS 89.82 22.16 34.69 15.09 14.18 25.33 105.03 -9.91%
EY 1.11 4.51 2.88 6.63 7.05 3.95 0.95 10.94%
DY 0.00 0.00 2.60 0.00 3.21 0.00 1.36 -
P/NAPS 1.00 1.13 0.64 0.57 0.60 0.57 1.11 -6.72%

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