[NAIM] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -173.63%
YoY- -141.1%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 142,982 92,237 142,889 196,976 186,632 205,602 144,624 -0.19%
PBT 47,549 -32,568 -3,990 -20,341 40,368 165,182 22,557 13.22%
Tax -9,074 -8,568 1,615 -2,199 16,740 2,463 -7,000 4.41%
NP 38,475 -41,136 -2,375 -22,540 57,108 167,645 15,557 16.28%
-
NP to SH 41,266 -41,420 -2,350 -23,212 56,480 166,615 13,115 21.04%
-
Tax Rate 19.08% - - - -41.47% -1.49% 31.03% -
Total Cost 104,507 133,373 145,264 219,516 129,524 37,957 129,067 -3.45%
-
Net Worth 1,116,006 1,068,617 1,246,325 1,238,762 1,194,040 988,075 710,793 7.80%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - 8,291 - 11,846 -
Div Payout % - - - - 14.68% - 90.33% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,116,006 1,068,617 1,246,325 1,238,762 1,194,040 988,075 710,793 7.80%
NOSH 513,799 250,000 250,000 236,857 236,912 236,948 236,931 13.76%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 26.91% -44.60% -1.66% -11.44% 30.60% 81.54% 10.76% -
ROE 3.70% -3.88% -0.19% -1.87% 4.73% 16.86% 1.85% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 60.34 38.93 60.30 83.16 78.78 86.77 61.04 -0.19%
EPS 17.42 -17.48 -0.99 -9.80 23.84 70.32 5.54 21.02%
DPS 0.00 0.00 0.00 0.00 3.50 0.00 5.00 -
NAPS 4.71 4.51 5.26 5.23 5.04 4.17 3.00 7.80%
Adjusted Per Share Value based on latest NOSH - 236,857
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 27.83 17.95 27.81 38.34 36.32 40.02 28.15 -0.19%
EPS 8.03 -8.06 -0.46 -4.52 10.99 32.43 2.55 21.05%
DPS 0.00 0.00 0.00 0.00 1.61 0.00 2.31 -
NAPS 2.1721 2.0798 2.4257 2.411 2.3239 1.9231 1.3834 7.80%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.445 1.42 1.90 2.46 2.98 3.65 1.76 -
P/RPS 0.74 3.65 3.15 2.96 3.78 4.21 2.88 -20.25%
P/EPS 2.56 -8.12 -191.57 -25.10 12.50 5.19 31.80 -34.27%
EY 39.14 -12.31 -0.52 -3.98 8.00 19.26 3.15 52.16%
DY 0.00 0.00 0.00 0.00 1.17 0.00 2.84 -
P/NAPS 0.09 0.31 0.36 0.47 0.59 0.88 0.59 -26.89%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 28/02/18 23/02/17 29/02/16 02/03/15 27/02/14 27/02/13 -
Price 0.90 1.01 1.65 2.58 3.12 3.44 1.92 -
P/RPS 1.49 2.59 2.74 3.10 3.96 3.96 3.15 -11.72%
P/EPS 5.17 -5.78 -166.36 -26.33 13.09 4.89 34.69 -27.17%
EY 19.35 -17.31 -0.60 -3.80 7.64 20.44 2.88 37.34%
DY 0.00 0.00 0.00 0.00 1.12 0.00 2.60 -
P/NAPS 0.19 0.22 0.31 0.49 0.62 0.82 0.64 -18.31%

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