[NAIM] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 36.56%
YoY- 108.2%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 65,412 50,057 132,168 157,702 192,094 133,411 94,390 -5.92%
PBT -83,493 11,515 33,882 48,273 24,497 30,566 12,556 -
Tax -8,763 1,725 -2,636 -8,882 -5,030 -626 -2,689 21.73%
NP -92,256 13,240 31,246 39,391 19,467 29,940 9,867 -
-
NP to SH -92,456 12,841 31,526 39,279 18,866 29,055 10,253 -
-
Tax Rate - -14.98% 7.78% 18.40% 20.53% 2.05% 21.42% -
Total Cost 157,668 36,817 100,922 118,311 172,627 103,471 84,523 10.93%
-
Net Worth 1,113,636 1,234,478 1,236,406 1,141,886 834,275 770,218 703,265 7.95%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - 7,110 - - -
Div Payout % - - - - 37.69% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,113,636 1,234,478 1,236,406 1,141,886 834,275 770,218 703,265 7.95%
NOSH 250,000 250,000 236,859 236,905 237,010 236,990 236,789 0.90%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -141.04% 26.45% 23.64% 24.98% 10.13% 22.44% 10.45% -
ROE -8.30% 1.04% 2.55% 3.44% 2.26% 3.77% 1.46% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 27.61 21.13 55.80 66.57 81.05 56.29 39.86 -5.93%
EPS -39.02 5.42 13.31 16.58 7.96 12.26 4.33 -
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 4.70 5.21 5.22 4.82 3.52 3.25 2.97 7.94%
Adjusted Per Share Value based on latest NOSH - 236,905
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.73 9.74 25.72 30.69 37.39 25.97 18.37 -5.92%
EPS -17.99 2.50 6.14 7.64 3.67 5.65 2.00 -
DPS 0.00 0.00 0.00 0.00 1.38 0.00 0.00 -
NAPS 2.1675 2.4026 2.4064 2.2224 1.6237 1.4991 1.3688 7.95%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.25 1.62 2.18 3.49 3.60 1.78 1.68 -
P/RPS 4.53 7.67 3.91 5.24 4.44 3.16 4.21 1.22%
P/EPS -3.20 29.89 16.38 21.05 45.23 14.52 38.80 -
EY -31.22 3.35 6.11 4.75 2.21 6.89 2.58 -
DY 0.00 0.00 0.00 0.00 0.83 0.00 0.00 -
P/NAPS 0.27 0.31 0.42 0.72 1.02 0.55 0.57 -11.69%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 24/11/16 30/11/15 28/11/14 28/11/13 29/11/12 24/11/11 -
Price 1.14 1.49 2.38 3.30 3.58 1.85 1.76 -
P/RPS 4.13 7.05 4.27 4.96 4.42 3.29 4.42 -1.12%
P/EPS -2.92 27.49 17.88 19.90 44.97 15.09 40.65 -
EY -34.23 3.64 5.59 5.02 2.22 6.63 2.46 -
DY 0.00 0.00 0.00 0.00 0.84 0.00 0.00 -
P/NAPS 0.24 0.29 0.46 0.68 1.02 0.57 0.59 -13.91%

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