[NAIM] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -108.31%
YoY- -101.2%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 622,558 417,838 401,490 564,202 609,583 709,855 591,800 0.84%
PBT 98,103 -118,798 -23,396 9,081 119,744 328,756 116,055 -2.76%
Tax -16,026 -20,619 -188 -9,537 3,322 -17,524 -19,403 -3.13%
NP 82,077 -139,417 -23,584 -456 123,066 311,232 96,652 -2.68%
-
NP to SH 83,464 -140,801 -24,375 -1,464 121,777 310,059 92,414 -1.68%
-
Tax Rate 16.34% - - 105.02% -2.77% 5.33% 16.72% -
Total Cost 540,481 557,255 425,074 564,658 486,517 398,623 495,148 1.47%
-
Net Worth 1,271,887 990,425 1,203,675 1,218,865 1,214,726 1,101,712 815,899 7.67%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - 8,291 7,110 11,846 -
Div Payout % - - - - 6.81% 2.29% 12.82% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,271,887 990,425 1,203,675 1,218,865 1,214,726 1,101,712 815,899 7.67%
NOSH 513,799 250,000 250,000 237,133 236,788 236,927 237,180 13.74%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 13.18% -33.37% -5.87% -0.08% 20.19% 43.84% 16.33% -
ROE 6.56% -14.22% -2.03% -0.12% 10.03% 28.14% 11.33% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 124.33 176.34 169.45 237.93 257.44 299.61 249.51 -10.95%
EPS 16.67 -59.42 -10.29 -0.62 51.43 130.87 38.96 -13.18%
DPS 0.00 0.00 0.00 0.00 3.50 3.00 5.00 -
NAPS 2.54 4.18 5.08 5.14 5.13 4.65 3.44 -4.92%
Adjusted Per Share Value based on latest NOSH - 237,133
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 121.17 81.32 78.14 109.81 118.64 138.16 115.18 0.84%
EPS 16.24 -27.40 -4.74 -0.28 23.70 60.35 17.99 -1.69%
DPS 0.00 0.00 0.00 0.00 1.61 1.38 2.31 -
NAPS 2.4755 1.9277 2.3427 2.3723 2.3642 2.1442 1.588 7.67%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.855 0.645 1.26 1.80 2.25 4.29 3.96 -
P/RPS 0.69 0.37 0.74 0.76 0.87 1.43 1.59 -12.98%
P/EPS 5.13 -1.09 -12.25 -291.56 4.38 3.28 10.16 -10.75%
EY 19.49 -92.13 -8.16 -0.34 22.86 30.51 9.84 12.05%
DY 0.00 0.00 0.00 0.00 1.56 0.70 1.26 -
P/NAPS 0.34 0.15 0.25 0.35 0.44 0.92 1.15 -18.37%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 30/08/18 24/08/17 26/08/16 27/08/15 21/08/14 28/08/13 -
Price 1.00 0.69 1.19 1.80 2.03 3.79 3.44 -
P/RPS 0.80 0.39 0.70 0.76 0.79 1.26 1.38 -8.68%
P/EPS 6.00 -1.16 -11.57 -291.56 3.95 2.90 8.83 -6.23%
EY 16.67 -86.12 -8.64 -0.34 25.33 34.53 11.33 6.64%
DY 0.00 0.00 0.00 0.00 1.72 0.79 1.45 -
P/NAPS 0.39 0.17 0.23 0.35 0.40 0.82 1.00 -14.51%

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