[NAIM] YoY Annualized 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- -8.3%
YoY- -9.51%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 380,188 529,889 626,481 674,478 464,210 425,048 560,386 -6.25%
PBT 10,021 86,646 249,800 116,572 120,405 68,061 132,829 -34.97%
Tax -4,578 -9,562 -31,785 -22,409 -14,214 -12,189 -29,609 -26.71%
NP 5,442 77,084 218,014 94,162 106,190 55,872 103,220 -38.73%
-
NP to SH 4,089 76,725 218,476 92,146 101,833 55,524 100,394 -41.31%
-
Tax Rate 45.68% 11.04% 12.72% 19.22% 11.81% 17.91% 22.29% -
Total Cost 374,745 452,805 408,466 580,316 358,020 369,176 457,166 -3.25%
-
Net Worth 1,234,478 1,236,639 1,142,141 833,963 770,148 703,525 665,770 10.82%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 9,476 9,478 15,791 31,590 -
Div Payout % - - - 10.28% 9.31% 28.44% 31.47% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,234,478 1,236,639 1,142,141 833,963 770,148 703,525 665,770 10.82%
NOSH 250,000 236,904 236,958 236,921 236,968 236,877 236,928 0.89%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.43% 14.55% 34.80% 13.96% 22.88% 13.14% 18.42% -
ROE 0.33% 6.20% 19.13% 11.05% 13.22% 7.89% 15.08% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 160.45 223.67 264.38 284.68 195.90 179.44 236.52 -6.25%
EPS 1.72 32.39 92.20 38.89 42.97 23.44 42.37 -41.34%
DPS 0.00 0.00 0.00 4.00 4.00 6.67 13.33 -
NAPS 5.21 5.22 4.82 3.52 3.25 2.97 2.81 10.82%
Adjusted Per Share Value based on latest NOSH - 237,010
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 75.95 105.86 125.16 134.75 92.74 84.92 111.96 -6.25%
EPS 0.82 15.33 43.65 18.41 20.34 11.09 20.06 -41.27%
DPS 0.00 0.00 0.00 1.89 1.89 3.15 6.31 -
NAPS 2.4663 2.4706 2.2818 1.6661 1.5386 1.4055 1.3301 10.82%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.62 2.18 3.49 3.60 1.78 1.68 3.52 -
P/RPS 1.01 0.97 1.32 1.26 0.91 0.94 1.49 -6.26%
P/EPS 93.87 6.73 3.79 9.26 4.14 7.17 8.31 49.73%
EY 1.07 14.86 26.42 10.80 24.14 13.95 12.04 -33.17%
DY 0.00 0.00 0.00 1.11 2.25 3.97 3.79 -
P/NAPS 0.31 0.42 0.72 1.02 0.55 0.57 1.25 -20.71%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 30/11/15 28/11/14 28/11/13 29/11/12 24/11/11 24/11/10 -
Price 1.49 2.38 3.30 3.58 1.85 1.76 3.46 -
P/RPS 0.93 1.06 1.25 1.26 0.94 0.98 1.46 -7.23%
P/EPS 86.33 7.35 3.58 9.20 4.30 7.51 8.17 48.08%
EY 1.16 13.61 27.94 10.86 23.23 13.32 12.25 -32.46%
DY 0.00 0.00 0.00 1.12 2.16 3.79 3.85 -
P/NAPS 0.29 0.46 0.68 1.02 0.57 0.59 1.23 -21.38%

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