[NAIM] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 120.92%
YoY- -94.67%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 441,338 585,265 365,274 380,188 529,889 626,481 674,478 -6.82%
PBT 71,804 41,504 -152,552 10,021 86,646 249,800 116,572 -7.75%
Tax -5,886 -8,830 -16,388 -4,578 -9,562 -31,785 -22,409 -19.96%
NP 65,917 32,673 -168,940 5,442 77,084 218,014 94,162 -5.76%
-
NP to SH 64,213 31,197 -169,762 4,089 76,725 218,476 92,146 -5.83%
-
Tax Rate 8.20% 21.28% - 45.68% 11.04% 12.72% 19.22% -
Total Cost 375,421 552,592 534,214 374,745 452,805 408,466 580,316 -6.99%
-
Net Worth 1,311,946 1,014,120 1,113,636 1,234,478 1,236,639 1,142,141 833,963 7.84%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - 9,476 -
Div Payout % - - - - - - 10.28% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,311,946 1,014,120 1,113,636 1,234,478 1,236,639 1,142,141 833,963 7.84%
NOSH 513,799 250,000 250,000 250,000 236,904 236,958 236,921 13.76%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 14.94% 5.58% -46.25% 1.43% 14.55% 34.80% 13.96% -
ROE 4.89% 3.08% -15.24% 0.33% 6.20% 19.13% 11.05% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 88.14 247.01 154.16 160.45 223.67 264.38 284.68 -17.74%
EPS 12.83 13.16 -71.65 1.72 32.39 92.20 38.89 -16.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 2.62 4.28 4.70 5.21 5.22 4.82 3.52 -4.80%
Adjusted Per Share Value based on latest NOSH - 250,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 85.90 113.91 71.09 74.00 103.13 121.93 131.27 -6.82%
EPS 12.50 6.07 -33.04 0.80 14.93 42.52 17.93 -5.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.84 -
NAPS 2.5534 1.9738 2.1675 2.4026 2.4069 2.2229 1.6231 7.84%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.845 0.52 1.25 1.62 2.18 3.49 3.60 -
P/RPS 0.96 0.21 0.81 1.01 0.97 1.32 1.26 -4.42%
P/EPS 6.59 3.95 -1.74 93.87 6.73 3.79 9.26 -5.50%
EY 15.18 25.32 -57.32 1.07 14.86 26.42 10.80 5.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.11 -
P/NAPS 0.32 0.12 0.27 0.31 0.42 0.72 1.02 -17.56%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 28/11/18 23/11/17 24/11/16 30/11/15 28/11/14 28/11/13 -
Price 0.99 0.455 1.14 1.49 2.38 3.30 3.58 -
P/RPS 1.12 0.18 0.74 0.93 1.06 1.25 1.26 -1.94%
P/EPS 7.72 3.46 -1.59 86.33 7.35 3.58 9.20 -2.87%
EY 12.95 28.94 -62.85 1.16 13.61 27.94 10.86 2.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.12 -
P/NAPS 0.38 0.11 0.24 0.29 0.46 0.68 1.02 -15.16%

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