[NAIM] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 83.98%
YoY- 156.0%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 556,016 506,656 616,208 515,616 376,620 483,616 493,412 2.00%
PBT 23,348 85,064 407,432 205,580 91,932 67,776 76,876 -17.99%
Tax -18,340 -13,048 -24,632 -37,976 -24,500 -15,968 -20,512 -1.84%
NP 5,008 72,016 382,800 167,604 67,432 51,808 56,364 -33.17%
-
NP to SH 3,588 70,448 383,260 164,640 64,312 48,904 55,972 -36.71%
-
Tax Rate 78.55% 15.34% 6.05% 18.47% 26.65% 23.56% 26.68% -
Total Cost 551,008 434,640 233,408 348,012 309,188 431,808 437,048 3.93%
-
Net Worth 1,220,392 1,206,528 1,075,667 805,664 719,839 684,750 629,803 11.64%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,220,392 1,206,528 1,075,667 805,664 719,839 684,750 629,803 11.64%
NOSH 236,052 237,039 236,931 236,960 236,789 236,937 236,768 -0.05%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.90% 14.21% 62.12% 32.51% 17.90% 10.71% 11.42% -
ROE 0.29% 5.84% 35.63% 20.44% 8.93% 7.14% 8.89% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 235.55 213.74 260.08 217.60 159.05 204.11 208.39 2.06%
EPS 1.52 29.72 161.76 69.48 27.16 20.64 23.64 -36.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.17 5.09 4.54 3.40 3.04 2.89 2.66 11.70%
Adjusted Per Share Value based on latest NOSH - 236,960
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 111.08 101.22 123.11 103.01 75.24 96.62 98.58 2.00%
EPS 0.72 14.07 76.57 32.89 12.85 9.77 11.18 -36.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4381 2.4104 2.149 1.6096 1.4381 1.368 1.2582 11.64%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.52 2.64 3.42 2.17 1.88 3.08 3.46 -
P/RPS 1.07 1.24 1.31 1.00 1.18 1.51 1.66 -7.05%
P/EPS 165.79 8.88 2.11 3.12 6.92 14.92 14.64 49.79%
EY 0.60 11.26 47.30 32.02 14.45 6.70 6.83 -33.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.75 0.64 0.62 1.07 1.30 -14.99%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 26/05/15 28/05/14 27/05/13 25/05/12 26/05/11 26/05/10 -
Price 1.79 2.64 3.91 3.85 1.72 2.51 2.68 -
P/RPS 0.76 1.24 1.50 1.77 1.08 1.23 1.29 -8.43%
P/EPS 117.76 8.88 2.42 5.54 6.33 12.16 11.34 47.65%
EY 0.85 11.26 41.37 18.05 15.79 8.22 8.82 -32.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.52 0.86 1.13 0.57 0.87 1.01 -16.17%

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