[NAIM] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -14.32%
YoY- -60.72%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 417,838 401,490 564,202 609,583 709,855 591,800 402,244 0.63%
PBT -118,798 -23,396 9,081 119,744 328,756 116,055 78,406 -
Tax -20,619 -188 -9,537 3,322 -17,524 -19,403 -12,593 8.56%
NP -139,417 -23,584 -456 123,066 311,232 96,652 65,813 -
-
NP to SH -140,801 -24,375 -1,464 121,777 310,059 92,414 62,558 -
-
Tax Rate - - 105.02% -2.77% 5.33% 16.72% 16.06% -
Total Cost 557,255 425,074 564,658 486,517 398,623 495,148 336,431 8.77%
-
Net Worth 990,425 1,203,675 1,218,865 1,214,726 1,101,712 815,899 743,744 4.88%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 8,291 7,110 11,846 7,107 -
Div Payout % - - - 6.81% 2.29% 12.82% 11.36% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 990,425 1,203,675 1,218,865 1,214,726 1,101,712 815,899 743,744 4.88%
NOSH 250,000 250,000 237,133 236,788 236,927 237,180 236,861 0.90%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -33.37% -5.87% -0.08% 20.19% 43.84% 16.33% 16.36% -
ROE -14.22% -2.03% -0.12% 10.03% 28.14% 11.33% 8.41% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 176.34 169.45 237.93 257.44 299.61 249.51 169.82 0.62%
EPS -59.42 -10.29 -0.62 51.43 130.87 38.96 26.41 -
DPS 0.00 0.00 0.00 3.50 3.00 5.00 3.00 -
NAPS 4.18 5.08 5.14 5.13 4.65 3.44 3.14 4.88%
Adjusted Per Share Value based on latest NOSH - 236,788
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 81.32 78.14 109.81 118.64 138.16 115.18 78.29 0.63%
EPS -27.40 -4.74 -0.28 23.70 60.35 17.99 12.18 -
DPS 0.00 0.00 0.00 1.61 1.38 2.31 1.38 -
NAPS 1.9277 2.3427 2.3723 2.3642 2.1442 1.588 1.4475 4.88%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.645 1.26 1.80 2.25 4.29 3.96 1.73 -
P/RPS 0.37 0.74 0.76 0.87 1.43 1.59 1.02 -15.54%
P/EPS -1.09 -12.25 -291.56 4.38 3.28 10.16 6.55 -
EY -92.13 -8.16 -0.34 22.86 30.51 9.84 15.27 -
DY 0.00 0.00 0.00 1.56 0.70 1.26 1.73 -
P/NAPS 0.15 0.25 0.35 0.44 0.92 1.15 0.55 -19.46%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 24/08/17 26/08/16 27/08/15 21/08/14 28/08/13 30/08/12 -
Price 0.69 1.19 1.80 2.03 3.79 3.44 1.87 -
P/RPS 0.39 0.70 0.76 0.79 1.26 1.38 1.10 -15.86%
P/EPS -1.16 -11.57 -291.56 3.95 2.90 8.83 7.08 -
EY -86.12 -8.64 -0.34 25.33 34.53 11.33 14.12 -
DY 0.00 0.00 0.00 1.72 0.79 1.45 1.60 -
P/NAPS 0.17 0.23 0.35 0.40 0.82 1.00 0.60 -18.94%

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