[NAIM] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 22.07%
YoY- 6.18%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 235,084 265,249 312,159 313,765 214,747 224,396 279,298 -2.82%
PBT -3,999 31,103 139,077 62,932 59,738 38,490 49,515 -
Tax -5,159 -4,536 -14,957 -11,777 -10,035 -6,453 -11,478 -12.46%
NP -9,158 26,567 124,120 51,155 49,703 32,037 38,037 -
-
NP to SH -9,774 26,018 124,578 50,244 47,320 31,390 38,355 -
-
Tax Rate - 14.58% 10.75% 18.71% 16.80% 16.77% 23.18% -
Total Cost 244,242 238,682 188,039 262,610 165,044 192,359 241,261 0.20%
-
Net Worth 1,216,425 1,215,595 1,101,726 814,895 744,040 703,609 642,013 11.22%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 14,217 11,845 11,845 -
Div Payout % - - - - 30.05% 37.74% 30.88% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,216,425 1,215,595 1,101,726 814,895 744,040 703,609 642,013 11.22%
NOSH 236,658 236,958 236,930 236,888 236,955 236,885 236,905 -0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -3.90% 10.02% 39.76% 16.30% 23.14% 14.28% 13.62% -
ROE -0.80% 2.14% 11.31% 6.17% 6.36% 4.46% 5.97% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 99.33 111.94 131.75 132.45 90.63 94.72 117.89 -2.81%
EPS -4.13 10.98 52.58 21.21 19.97 13.25 16.19 -
DPS 0.00 0.00 0.00 0.00 6.00 5.00 5.00 -
NAPS 5.14 5.13 4.65 3.44 3.14 2.97 2.71 11.24%
Adjusted Per Share Value based on latest NOSH - 237,180
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 45.75 51.63 60.76 61.07 41.80 43.67 54.36 -2.83%
EPS -1.90 5.06 24.25 9.78 9.21 6.11 7.46 -
DPS 0.00 0.00 0.00 0.00 2.77 2.31 2.31 -
NAPS 2.3675 2.3659 2.1443 1.586 1.4481 1.3694 1.2495 11.22%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.80 2.25 4.29 3.96 1.73 2.46 2.95 -
P/RPS 1.81 2.01 3.26 2.99 1.91 2.60 2.50 -5.23%
P/EPS -43.58 20.49 8.16 18.67 8.66 18.57 18.22 -
EY -2.29 4.88 12.26 5.36 11.54 5.39 5.49 -
DY 0.00 0.00 0.00 0.00 3.47 2.03 1.69 -
P/NAPS 0.35 0.44 0.92 1.15 0.55 0.83 1.09 -17.23%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 21/08/14 28/08/13 30/08/12 25/08/11 25/08/10 -
Price 1.80 2.03 3.79 3.44 1.87 1.97 3.26 -
P/RPS 1.81 1.81 2.88 2.60 2.06 2.08 2.77 -6.84%
P/EPS -43.58 18.49 7.21 16.22 9.36 14.87 20.14 -
EY -2.29 5.41 13.87 6.17 10.68 6.73 4.97 -
DY 0.00 0.00 0.00 0.00 3.21 2.54 1.53 -
P/NAPS 0.35 0.40 0.82 1.00 0.60 0.66 1.20 -18.54%

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