[NAIM] YoY Cumulative 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- 37.55%
YoY- -9.51%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 285,141 397,417 469,861 505,859 348,158 318,786 420,290 -6.25%
PBT 7,516 64,985 187,350 87,429 90,304 51,046 99,622 -34.97%
Tax -3,434 -7,172 -23,839 -16,807 -10,661 -9,142 -22,207 -26.71%
NP 4,082 57,813 163,511 70,622 79,643 41,904 77,415 -38.73%
-
NP to SH 3,067 57,544 163,857 69,110 76,375 41,643 75,296 -41.31%
-
Tax Rate 45.69% 11.04% 12.72% 19.22% 11.81% 17.91% 22.29% -
Total Cost 281,059 339,604 306,350 435,237 268,515 276,882 342,875 -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 - - - 7,107 7,109 11,843 23,692 -
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 0.25% 4.65% 14.35% 8.29% 9.92% 5.92% 11.31% -
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 120.34 167.75 198.29 213.51 146.92 134.58 177.39 -6.25%
EPS 1.29 24.29 69.15 29.17 32.23 17.58 31.78 -41.34%
DPS 0.00 0.00 0.00 3.00 3.00 5.00 10.00 -
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 55.50 77.35 91.45 98.45 67.76 62.04 81.80 -6.25%
EPS 0.60 11.20 31.89 13.45 14.86 8.10 14.65 -41.26%
DPS 0.00 0.00 0.00 1.38 1.38 2.31 4.61 -
NAPS 2.4026 2.4069 2.2229 1.6231 1.4989 1.3693 1.2958 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 1.35 1.30 1.76 1.69 1.21 1.25 1.98 -6.17%
P/EPS 125.15 8.97 5.05 12.34 5.52 9.56 11.08 49.73%
EY 0.80 11.14 19.81 8.10 18.11 10.46 9.03 -33.20%
DY 0.00 0.00 0.00 0.83 1.69 2.98 2.84 -
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 1.24 1.42 1.66 1.68 1.26 1.31 1.95 -7.26%
P/EPS 115.11 9.80 4.77 12.27 5.74 10.01 10.89 48.08%
EY 0.87 10.21 20.95 8.15 17.42 9.99 9.18 -32.45%
DY 0.00 0.00 0.00 0.84 1.62 2.84 2.89 -
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