[NAIM] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 6.78%
YoY- 235.51%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 401,490 564,202 609,583 709,855 591,800 402,244 557,789 -5.32%
PBT -23,396 9,081 119,744 328,756 116,055 78,406 121,018 -
Tax -188 -9,537 3,322 -17,524 -19,403 -12,593 -29,301 -56.86%
NP -23,584 -456 123,066 311,232 96,652 65,813 91,717 -
-
NP to SH -24,375 -1,464 121,777 310,059 92,414 62,558 90,785 -
-
Tax Rate - 105.02% -2.77% 5.33% 16.72% 16.06% 24.21% -
Total Cost 425,074 564,658 486,517 398,623 495,148 336,431 466,072 -1.52%
-
Net Worth 1,203,675 1,218,865 1,214,726 1,101,712 815,899 743,744 703,548 9.35%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 8,291 7,110 11,846 7,107 35,547 -
Div Payout % - - 6.81% 2.29% 12.82% 11.36% 39.16% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,203,675 1,218,865 1,214,726 1,101,712 815,899 743,744 703,548 9.35%
NOSH 250,000 237,133 236,788 236,927 237,180 236,861 236,885 0.90%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -5.87% -0.08% 20.19% 43.84% 16.33% 16.36% 16.44% -
ROE -2.03% -0.12% 10.03% 28.14% 11.33% 8.41% 12.90% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 169.45 237.93 257.44 299.61 249.51 169.82 235.47 -5.33%
EPS -10.29 -0.62 51.43 130.87 38.96 26.41 38.32 -
DPS 0.00 0.00 3.50 3.00 5.00 3.00 15.00 -
NAPS 5.08 5.14 5.13 4.65 3.44 3.14 2.97 9.34%
Adjusted Per Share Value based on latest NOSH - 236,927
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 80.21 112.72 121.78 141.82 118.23 80.36 111.44 -5.32%
EPS -4.87 -0.29 24.33 61.94 18.46 12.50 18.14 -
DPS 0.00 0.00 1.66 1.42 2.37 1.42 7.10 -
NAPS 2.4047 2.4351 2.4268 2.201 1.63 1.4859 1.4056 9.35%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.26 1.80 2.25 4.29 3.96 1.73 2.46 -
P/RPS 0.74 0.76 0.87 1.43 1.59 1.02 1.04 -5.50%
P/EPS -12.25 -291.56 4.38 3.28 10.16 6.55 6.42 -
EY -8.16 -0.34 22.86 30.51 9.84 15.27 15.58 -
DY 0.00 0.00 1.56 0.70 1.26 1.73 6.10 -
P/NAPS 0.25 0.35 0.44 0.92 1.15 0.55 0.83 -18.11%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 26/08/16 27/08/15 21/08/14 28/08/13 30/08/12 25/08/11 -
Price 1.19 1.80 2.03 3.79 3.44 1.87 1.97 -
P/RPS 0.70 0.76 0.79 1.26 1.38 1.10 0.84 -2.99%
P/EPS -11.57 -291.56 3.95 2.90 8.83 7.08 5.14 -
EY -8.64 -0.34 25.33 34.53 11.33 14.12 19.45 -
DY 0.00 0.00 1.72 0.79 1.45 1.60 7.61 -
P/NAPS 0.23 0.35 0.40 0.82 1.00 0.60 0.66 -16.09%

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