[NAIM] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 30.06%
YoY- 26.93%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 584,049 675,463 650,483 441,265 511,187 613,101 517,235 2.04%
PBT 105,353 352,532 109,986 96,416 83,467 129,894 114,956 -1.44%
Tax 9,568 -21,376 -23,807 -10,530 -19,071 -31,289 -26,233 -
NP 114,921 331,156 86,179 85,886 64,396 98,605 88,723 4.40%
-
NP to SH 114,024 330,472 82,225 81,360 64,097 100,379 86,987 4.61%
-
Tax Rate -9.08% 6.06% 21.65% 10.92% 22.85% 24.09% 22.82% -
Total Cost 469,128 344,307 564,304 355,379 446,791 514,496 428,512 1.52%
-
Net Worth 1,236,406 1,141,886 834,275 770,218 703,265 665,838 595,387 12.94%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 8,291 - 18,956 7,107 23,700 35,553 31,108 -19.77%
Div Payout % 7.27% - 23.05% 8.74% 36.98% 35.42% 35.76% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,236,406 1,141,886 834,275 770,218 703,265 665,838 595,387 12.94%
NOSH 236,859 236,905 237,010 236,990 236,789 236,953 237,206 -0.02%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 19.68% 49.03% 13.25% 19.46% 12.60% 16.08% 17.15% -
ROE 9.22% 28.94% 9.86% 10.56% 9.11% 15.08% 14.61% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 246.58 285.12 274.45 186.20 215.88 258.74 218.05 2.06%
EPS 48.14 139.50 34.69 34.33 27.07 42.36 36.67 4.63%
DPS 3.50 0.00 8.00 3.00 10.00 15.00 13.11 -19.74%
NAPS 5.22 4.82 3.52 3.25 2.97 2.81 2.51 12.97%
Adjusted Per Share Value based on latest NOSH - 236,990
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 116.68 134.95 129.96 88.16 102.13 122.49 103.33 2.04%
EPS 22.78 66.02 16.43 16.25 12.81 20.05 17.38 4.61%
DPS 1.66 0.00 3.79 1.42 4.73 7.10 6.21 -19.73%
NAPS 2.4701 2.2813 1.6667 1.5388 1.405 1.3302 1.1895 12.94%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.18 3.49 3.60 1.78 1.68 3.52 2.88 -
P/RPS 0.88 1.22 1.31 0.96 0.78 1.36 1.32 -6.53%
P/EPS 4.53 2.50 10.38 5.18 6.21 8.31 7.85 -8.75%
EY 22.08 39.97 9.64 19.29 16.11 12.03 12.73 9.60%
DY 1.61 0.00 2.22 1.69 5.95 4.26 4.55 -15.89%
P/NAPS 0.42 0.72 1.02 0.55 0.57 1.25 1.15 -15.44%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 28/11/14 28/11/13 29/11/12 24/11/11 24/11/10 17/11/09 -
Price 2.38 3.30 3.58 1.85 1.76 3.46 2.95 -
P/RPS 0.97 1.16 1.30 0.99 0.82 1.34 1.35 -5.35%
P/EPS 4.94 2.37 10.32 5.39 6.50 8.17 8.04 -7.79%
EY 20.23 42.27 9.69 18.56 15.38 12.24 12.43 8.45%
DY 1.47 0.00 2.23 1.62 5.68 4.34 4.45 -16.84%
P/NAPS 0.46 0.68 1.02 0.57 0.59 1.23 1.18 -14.52%

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