[NAIM] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 8.26%
YoY- -47.41%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 629,105 736,609 527,531 385,144 610,242 594,966 502,709 3.80%
PBT 147,126 303,074 141,273 63,197 129,768 113,201 96,716 7.23%
Tax -4,203 -11,008 -21,030 -11,144 -33,190 -30,908 -18,873 -22.13%
NP 142,923 292,066 120,243 52,053 96,578 82,293 77,843 10.65%
-
NP to SH 142,134 290,380 114,572 50,480 95,983 83,126 75,471 11.12%
-
Tax Rate 2.86% 3.63% 14.89% 17.63% 25.58% 27.30% 19.51% -
Total Cost 486,182 444,543 407,288 333,091 513,664 512,673 424,866 2.27%
-
Net Worth 1,206,528 1,075,667 805,664 719,839 684,750 629,803 571,761 13.24%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 8,291 7,110 11,846 18,951 35,552 30,833 12,131 -6.14%
Div Payout % 5.83% 2.45% 10.34% 37.54% 37.04% 37.09% 16.07% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,206,528 1,075,667 805,664 719,839 684,750 629,803 571,761 13.24%
NOSH 237,039 236,931 236,960 236,789 236,937 236,768 237,245 -0.01%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 22.72% 39.65% 22.79% 13.52% 15.83% 13.83% 15.48% -
ROE 11.78% 27.00% 14.22% 7.01% 14.02% 13.20% 13.20% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 265.40 310.90 222.62 162.65 257.55 251.29 211.89 3.82%
EPS 59.96 122.56 48.35 21.32 40.51 35.11 31.81 11.13%
DPS 3.50 3.00 5.00 8.00 15.00 13.00 5.11 -6.10%
NAPS 5.09 4.54 3.40 3.04 2.89 2.66 2.41 13.26%
Adjusted Per Share Value based on latest NOSH - 236,789
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 125.68 147.16 105.39 76.95 121.92 118.86 100.43 3.80%
EPS 28.40 58.01 22.89 10.09 19.18 16.61 15.08 11.12%
DPS 1.66 1.42 2.37 3.79 7.10 6.16 2.42 -6.08%
NAPS 2.4104 2.149 1.6096 1.4381 1.368 1.2582 1.1423 13.24%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.64 3.42 2.17 1.88 3.08 3.46 1.14 -
P/RPS 0.99 1.10 0.97 1.16 1.20 1.38 0.54 10.62%
P/EPS 4.40 2.79 4.49 8.82 7.60 9.86 3.58 3.49%
EY 22.71 35.84 22.28 11.34 13.15 10.15 27.90 -3.37%
DY 1.33 0.88 2.30 4.26 4.87 3.76 4.49 -18.34%
P/NAPS 0.52 0.75 0.64 0.62 1.07 1.30 0.47 1.69%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 28/05/14 27/05/13 25/05/12 26/05/11 26/05/10 26/05/09 -
Price 2.64 3.91 3.85 1.72 2.51 2.68 1.83 -
P/RPS 0.99 1.26 1.73 1.06 0.97 1.07 0.86 2.37%
P/EPS 4.40 3.19 7.96 8.07 6.20 7.63 5.75 -4.35%
EY 22.71 31.34 12.56 12.39 16.14 13.10 17.38 4.55%
DY 1.33 0.77 1.30 4.65 5.98 4.85 2.79 -11.61%
P/NAPS 0.52 0.86 1.13 0.57 0.87 1.01 0.76 -6.12%

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