[NAIM] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -87.49%
YoY- -12.63%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 154,052 128,904 94,155 120,904 123,353 95,307 116,315 4.79%
PBT 101,858 51,395 22,983 16,944 19,219 21,550 29,138 23.18%
Tax -6,158 -9,494 -6,125 -3,992 -5,128 -4,762 -7,126 -2.40%
NP 95,700 41,901 16,858 12,952 14,091 16,788 22,012 27.73%
-
NP to SH 95,815 41,160 16,078 12,226 13,993 15,848 21,124 28.64%
-
Tax Rate 6.05% 18.47% 26.65% 23.56% 26.68% 22.10% 24.46% -
Total Cost 58,352 87,003 77,297 107,952 109,262 78,519 94,303 -7.68%
-
Net Worth 1,075,667 805,664 719,839 684,750 629,803 571,761 552,549 11.73%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,075,667 805,664 719,839 684,750 629,803 571,761 552,549 11.73%
NOSH 236,931 236,960 236,789 236,937 236,768 237,245 244,490 -0.52%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 62.12% 32.51% 17.90% 10.71% 11.42% 17.61% 18.92% -
ROE 8.91% 5.11% 2.23% 1.79% 2.22% 2.77% 3.82% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 65.02 54.40 39.76 51.03 52.10 40.17 47.57 5.34%
EPS 40.44 17.37 6.79 5.16 5.91 6.68 8.64 29.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.54 3.40 3.04 2.89 2.66 2.41 2.26 12.32%
Adjusted Per Share Value based on latest NOSH - 236,937
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 30.78 25.75 18.81 24.15 24.64 19.04 23.24 4.79%
EPS 19.14 8.22 3.21 2.44 2.80 3.17 4.22 28.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.149 1.6096 1.4381 1.368 1.2582 1.1423 1.1039 11.73%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.42 2.17 1.88 3.08 3.46 1.14 3.76 -
P/RPS 5.26 3.99 4.73 6.04 6.64 2.84 7.90 -6.55%
P/EPS 8.46 12.49 27.69 59.69 58.54 17.07 43.52 -23.87%
EY 11.82 8.00 3.61 1.68 1.71 5.86 2.30 31.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.64 0.62 1.07 1.30 0.47 1.66 -12.39%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 27/05/13 25/05/12 26/05/11 26/05/10 26/05/09 24/04/08 -
Price 3.91 3.85 1.72 2.51 2.68 1.83 4.02 -
P/RPS 6.01 7.08 4.33 4.92 5.14 4.56 8.45 -5.51%
P/EPS 9.67 22.16 25.33 48.64 45.35 27.40 46.53 -23.02%
EY 10.34 4.51 3.95 2.06 2.21 3.65 2.15 29.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.13 0.57 0.87 1.01 0.76 1.78 -11.41%

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